[SUBUR] QoQ Quarter Result on 31-Jul-2005 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
28-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- 12.74%
YoY- 70.21%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 132,647 133,189 118,321 121,771 134,225 129,476 147,044 -6.65%
PBT 22,029 25,833 26,655 28,435 26,275 24,001 30,886 -20.22%
Tax -6,104 -3,850 -4,277 -4,584 -5,119 -7,140 -8,094 -17.19%
NP 15,925 21,983 22,378 23,851 21,156 16,861 22,792 -21.31%
-
NP to SH 15,925 21,983 22,378 23,851 21,156 16,861 22,792 -21.31%
-
Tax Rate 27.71% 14.90% 16.05% 16.12% 19.48% 29.75% 26.21% -
Total Cost 116,722 111,206 95,943 97,920 113,069 112,615 124,252 -4.09%
-
Net Worth 463,041 454,315 432,114 413,195 408,632 389,386 383,363 13.45%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 14,526 - - - 13,001 - - -
Div Payout % 91.22% - - - 61.46% - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 463,041 454,315 432,114 413,195 408,632 389,386 383,363 13.45%
NOSH 181,584 183,191 183,878 184,462 185,741 186,309 190,728 -3.23%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 12.01% 16.51% 18.91% 19.59% 15.76% 13.02% 15.50% -
ROE 3.44% 4.84% 5.18% 5.77% 5.18% 4.33% 5.95% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 73.05 72.70 64.35 66.01 72.26 69.50 77.10 -3.54%
EPS 8.77 12.00 12.17 12.93 11.39 9.05 11.95 -18.68%
DPS 8.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 2.55 2.48 2.35 2.24 2.20 2.09 2.01 17.24%
Adjusted Per Share Value based on latest NOSH - 184,462
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 70.50 70.79 62.89 64.72 71.34 68.82 78.16 -6.66%
EPS 8.46 11.68 11.89 12.68 11.24 8.96 12.11 -21.31%
DPS 7.72 0.00 0.00 0.00 6.91 0.00 0.00 -
NAPS 2.4611 2.4147 2.2967 2.1962 2.1719 2.0696 2.0376 13.45%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 3.32 2.73 2.70 2.54 2.69 2.72 2.50 -
P/RPS 4.54 3.75 4.20 3.85 3.72 3.91 3.24 25.29%
P/EPS 37.86 22.75 22.19 19.64 23.62 30.06 20.92 48.66%
EY 2.64 4.40 4.51 5.09 4.23 3.33 4.78 -32.75%
DY 2.41 0.00 0.00 0.00 2.60 0.00 0.00 -
P/NAPS 1.30 1.10 1.15 1.13 1.22 1.30 1.24 3.20%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 26/06/06 29/03/06 28/12/05 28/09/05 28/06/05 29/03/05 22/12/04 -
Price 3.22 2.75 2.70 2.76 2.58 2.55 2.36 -
P/RPS 4.41 3.78 4.20 4.18 3.57 3.67 3.06 27.67%
P/EPS 36.72 22.92 22.19 21.35 22.65 28.18 19.75 51.37%
EY 2.72 4.36 4.51 4.68 4.41 3.55 5.06 -33.96%
DY 2.48 0.00 0.00 0.00 2.71 0.00 0.00 -
P/NAPS 1.26 1.11 1.15 1.23 1.17 1.22 1.17 5.07%

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