[SUBUR] QoQ Annualized Quarter Result on 30-Apr-2003 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
20-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -35.49%
YoY- 374.43%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 506,052 573,732 383,446 328,420 370,979 377,829 366,626 23.89%
PBT 58,768 69,156 50,600 30,988 46,121 47,464 25,904 72.39%
Tax -13,330 -14,320 -16,154 -9,468 -12,764 -7,348 -2,882 176.82%
NP 45,438 54,836 34,446 21,520 33,357 40,116 23,022 57.14%
-
NP to SH 45,438 54,836 34,446 21,520 33,357 40,116 23,022 57.14%
-
Tax Rate 22.68% 20.71% 31.92% 30.55% 27.68% 15.48% 11.13% -
Total Cost 460,614 518,896 349,000 306,900 337,622 337,713 343,604 21.51%
-
Net Worth 375,387 368,238 363,219 355,999 351,952 320,074 301,764 15.62%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 375,387 368,238 363,219 355,999 351,952 320,074 301,764 15.62%
NOSH 198,617 199,047 199,571 199,999 199,973 200,046 199,843 -0.40%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 8.98% 9.56% 8.98% 6.55% 8.99% 10.62% 6.28% -
ROE 12.10% 14.89% 9.48% 6.04% 9.48% 12.53% 7.63% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 254.79 288.24 192.13 164.21 185.51 188.87 183.46 24.40%
EPS 22.96 27.72 17.26 10.76 16.68 20.05 11.52 58.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.85 1.82 1.78 1.76 1.60 1.51 16.09%
Adjusted Per Share Value based on latest NOSH - 199,999
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 242.13 274.51 183.47 157.14 177.50 180.78 175.42 23.89%
EPS 21.74 26.24 16.48 10.30 15.96 19.19 11.02 57.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7961 1.7619 1.7379 1.7033 1.684 1.5315 1.4438 15.62%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 -
Price 1.96 1.86 1.89 1.32 1.44 1.60 1.76 -
P/RPS 0.77 0.65 0.98 0.80 0.78 0.85 0.96 -13.63%
P/EPS 8.57 6.75 10.95 12.27 8.63 7.98 15.28 -31.91%
EY 11.67 14.81 9.13 8.15 11.58 12.53 6.55 46.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.01 1.04 0.74 0.82 1.00 1.17 -7.53%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 24/03/04 17/12/03 26/09/03 20/06/03 28/03/03 20/12/02 20/09/02 -
Price 2.76 1.85 1.70 1.52 1.47 1.32 1.35 -
P/RPS 1.08 0.64 0.88 0.93 0.79 0.70 0.74 28.57%
P/EPS 12.06 6.72 9.85 14.13 8.81 6.58 11.72 1.91%
EY 8.29 14.89 10.15 7.08 11.35 15.19 8.53 -1.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.00 0.93 0.85 0.84 0.83 0.89 38.96%

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