[SUBUR] YoY TTM 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- 19.83%
YoY- 44.26%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 31/10/03 30/04/02 CAGR
Revenue 560,304 540,808 503,793 503,885 370,743 422,763 330,041 10.08%
PBT 65,741 101,733 105,366 79,302 51,666 53,112 -13,957 -
Tax -16,508 -22,754 -21,120 -24,424 -10,225 -15,072 5,450 -
NP 49,233 78,979 84,246 54,878 41,441 38,040 -8,507 -
-
NP to SH 49,233 78,979 84,246 54,878 41,441 38,040 -14,931 -
-
Tax Rate 25.11% 22.37% 20.04% 30.80% 19.79% 28.38% - -
Total Cost 511,071 461,829 419,547 449,007 329,302 384,723 338,548 7.76%
-
Net Worth 539,944 360,025 432,114 383,363 355,999 365,968 290,463 11.91%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 31/10/03 30/04/02 CAGR
Div - 14,526 13,001 9,455 - 9,891 - -
Div Payout % - 18.39% 15.43% 17.23% - 26.00% - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 31/10/03 30/04/02 CAGR
Net Worth 539,944 360,025 432,114 383,363 355,999 365,968 290,463 11.91%
NOSH 179,981 180,012 183,878 190,728 199,999 197,821 198,947 -1.80%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 31/10/03 30/04/02 CAGR
NP Margin 8.79% 14.60% 16.72% 10.89% 11.18% 9.00% -2.58% -
ROE 9.12% 21.94% 19.50% 14.31% 11.64% 10.39% -5.14% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 31/10/03 30/04/02 CAGR
RPS 311.31 300.43 273.98 264.19 185.37 213.71 165.89 12.10%
EPS 27.35 43.87 45.82 28.77 20.72 19.23 -7.51 -
DPS 0.00 8.00 7.00 4.96 0.00 5.00 0.00 -
NAPS 3.00 2.00 2.35 2.01 1.78 1.85 1.46 13.97%
Adjusted Per Share Value based on latest NOSH - 190,728
31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 31/10/03 30/04/02 CAGR
RPS 297.81 287.45 267.77 267.82 197.05 224.70 175.42 10.08%
EPS 26.17 41.98 44.78 29.17 22.03 20.22 -7.94 -
DPS 0.00 7.72 6.91 5.03 0.00 5.26 0.00 -
NAPS 2.8699 1.9136 2.2967 2.0376 1.8922 1.9452 1.5438 11.91%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 31/10/03 30/04/02 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 30/04/03 31/10/03 30/04/02 -
Price 3.70 4.08 2.70 2.50 1.32 1.86 1.05 -
P/RPS 1.19 1.36 0.99 0.95 0.71 0.87 0.63 12.24%
P/EPS 13.53 9.30 5.89 8.69 6.37 9.67 -13.99 -
EY 7.39 10.75 16.97 11.51 15.70 10.34 -7.15 -
DY 0.00 1.96 2.59 1.98 0.00 2.69 0.00 -
P/NAPS 1.23 2.04 1.15 1.24 0.74 1.01 0.72 10.21%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 31/10/03 30/04/02 CAGR
Date 28/12/07 21/12/06 28/12/05 22/12/04 20/06/03 17/12/03 24/06/02 -
Price 3.50 4.84 2.70 2.36 1.52 1.85 1.05 -
P/RPS 1.12 1.61 0.99 0.89 0.82 0.87 0.63 11.01%
P/EPS 12.79 11.03 5.89 8.20 7.34 9.62 -13.99 -
EY 7.82 9.06 16.97 12.19 13.63 10.39 -7.15 -
DY 0.00 1.65 2.59 2.10 0.00 2.70 0.00 -
P/NAPS 1.17 2.42 1.15 1.17 0.85 1.00 0.72 9.21%

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