[SUBUR] QoQ Quarter Result on 31-Oct-2004 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
22-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- 62.65%
YoY- 66.26%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 121,771 134,225 129,476 147,044 132,731 114,517 109,593 7.28%
PBT 28,435 26,275 24,001 30,886 22,466 13,855 12,095 76.89%
Tax -4,584 -5,119 -7,140 -8,094 -8,453 -4,792 -3,085 30.24%
NP 23,851 21,156 16,861 22,792 14,013 9,063 9,010 91.47%
-
NP to SH 23,851 21,156 16,861 22,792 14,013 9,063 9,010 91.47%
-
Tax Rate 16.12% 19.48% 29.75% 26.21% 37.63% 34.59% 25.51% -
Total Cost 97,920 113,069 112,615 124,252 118,718 105,454 100,583 -1.77%
-
Net Worth 413,195 408,632 389,386 383,363 359,307 368,730 373,440 6.98%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - 13,001 - - 9,455 - - -
Div Payout % - 61.46% - - 67.48% - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 413,195 408,632 389,386 383,363 359,307 368,730 373,440 6.98%
NOSH 184,462 185,741 186,309 190,728 189,109 194,068 197,587 -4.48%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 19.59% 15.76% 13.02% 15.50% 10.56% 7.91% 8.22% -
ROE 5.77% 5.18% 4.33% 5.95% 3.90% 2.46% 2.41% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 66.01 72.26 69.50 77.10 70.19 59.01 55.47 12.30%
EPS 12.93 11.39 9.05 11.95 7.41 4.67 4.56 100.46%
DPS 0.00 7.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.24 2.20 2.09 2.01 1.90 1.90 1.89 12.00%
Adjusted Per Share Value based on latest NOSH - 190,728
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 64.72 71.34 68.82 78.16 70.55 60.87 58.25 7.28%
EPS 12.68 11.24 8.96 12.11 7.45 4.82 4.79 91.47%
DPS 0.00 6.91 0.00 0.00 5.03 0.00 0.00 -
NAPS 2.1962 2.1719 2.0696 2.0376 1.9098 1.9598 1.9849 6.98%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 2.54 2.69 2.72 2.50 2.84 2.82 1.96 -
P/RPS 3.85 3.72 3.91 3.24 4.05 4.78 3.53 5.96%
P/EPS 19.64 23.62 30.06 20.92 38.33 60.39 42.98 -40.70%
EY 5.09 4.23 3.33 4.78 2.61 1.66 2.33 68.44%
DY 0.00 2.60 0.00 0.00 1.76 0.00 0.00 -
P/NAPS 1.13 1.22 1.30 1.24 1.49 1.48 1.04 5.69%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 28/09/05 28/06/05 29/03/05 22/12/04 29/09/04 25/06/04 24/03/04 -
Price 2.76 2.58 2.55 2.36 2.54 2.79 2.76 -
P/RPS 4.18 3.57 3.67 3.06 3.62 4.73 4.98 -11.02%
P/EPS 21.35 22.65 28.18 19.75 34.28 59.74 60.53 -50.11%
EY 4.68 4.41 3.55 5.06 2.92 1.67 1.65 100.50%
DY 0.00 2.71 0.00 0.00 1.97 0.00 0.00 -
P/NAPS 1.23 1.17 1.22 1.17 1.34 1.47 1.46 -10.80%

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