[SUBUR] QoQ Quarter Result on 30-Apr-2005 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
28-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- 25.47%
YoY- 133.43%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 133,189 118,321 121,771 134,225 129,476 147,044 132,731 0.22%
PBT 25,833 26,655 28,435 26,275 24,001 30,886 22,466 9.72%
Tax -3,850 -4,277 -4,584 -5,119 -7,140 -8,094 -8,453 -40.71%
NP 21,983 22,378 23,851 21,156 16,861 22,792 14,013 34.90%
-
NP to SH 21,983 22,378 23,851 21,156 16,861 22,792 14,013 34.90%
-
Tax Rate 14.90% 16.05% 16.12% 19.48% 29.75% 26.21% 37.63% -
Total Cost 111,206 95,943 97,920 113,069 112,615 124,252 118,718 -4.25%
-
Net Worth 454,315 432,114 413,195 408,632 389,386 383,363 359,307 16.88%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - 13,001 - - 9,455 -
Div Payout % - - - 61.46% - - 67.48% -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 454,315 432,114 413,195 408,632 389,386 383,363 359,307 16.88%
NOSH 183,191 183,878 184,462 185,741 186,309 190,728 189,109 -2.09%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 16.51% 18.91% 19.59% 15.76% 13.02% 15.50% 10.56% -
ROE 4.84% 5.18% 5.77% 5.18% 4.33% 5.95% 3.90% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 72.70 64.35 66.01 72.26 69.50 77.10 70.19 2.36%
EPS 12.00 12.17 12.93 11.39 9.05 11.95 7.41 37.78%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 5.00 -
NAPS 2.48 2.35 2.24 2.20 2.09 2.01 1.90 19.37%
Adjusted Per Share Value based on latest NOSH - 185,741
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 70.79 62.89 64.72 71.34 68.82 78.16 70.55 0.22%
EPS 11.68 11.89 12.68 11.24 8.96 12.11 7.45 34.84%
DPS 0.00 0.00 0.00 6.91 0.00 0.00 5.03 -
NAPS 2.4147 2.2967 2.1962 2.1719 2.0696 2.0376 1.9098 16.87%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 2.73 2.70 2.54 2.69 2.72 2.50 2.84 -
P/RPS 3.75 4.20 3.85 3.72 3.91 3.24 4.05 -4.98%
P/EPS 22.75 22.19 19.64 23.62 30.06 20.92 38.33 -29.30%
EY 4.40 4.51 5.09 4.23 3.33 4.78 2.61 41.51%
DY 0.00 0.00 0.00 2.60 0.00 0.00 1.76 -
P/NAPS 1.10 1.15 1.13 1.22 1.30 1.24 1.49 -18.27%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 29/03/06 28/12/05 28/09/05 28/06/05 29/03/05 22/12/04 29/09/04 -
Price 2.75 2.70 2.76 2.58 2.55 2.36 2.54 -
P/RPS 3.78 4.20 4.18 3.57 3.67 3.06 3.62 2.91%
P/EPS 22.92 22.19 21.35 22.65 28.18 19.75 34.28 -23.48%
EY 4.36 4.51 4.68 4.41 3.55 5.06 2.92 30.54%
DY 0.00 0.00 0.00 2.71 0.00 0.00 1.97 -
P/NAPS 1.11 1.15 1.23 1.17 1.22 1.17 1.34 -11.76%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment