[SUBUR] QoQ Cumulative 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- -83.87%
YoY- 374.43%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 253,026 143,433 191,723 82,105 370,979 283,372 183,313 23.89%
PBT 29,384 17,289 25,300 7,747 46,121 35,598 12,952 72.39%
Tax -6,665 -3,580 -8,077 -2,367 -12,764 -5,511 -1,441 176.82%
NP 22,719 13,709 17,223 5,380 33,357 30,087 11,511 57.14%
-
NP to SH 22,719 13,709 17,223 5,380 33,357 30,087 11,511 57.14%
-
Tax Rate 22.68% 20.71% 31.92% 30.55% 27.68% 15.48% 11.13% -
Total Cost 230,307 129,724 174,500 76,725 337,622 253,285 171,802 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 6.05% 3.72% 4.74% 1.51% 9.48% 9.40% 3.81% -
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 127.39 72.06 96.07 41.05 185.51 141.65 91.73 24.40%
EPS 11.48 6.93 8.63 2.69 16.68 15.04 5.76 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 121.07 68.63 91.73 39.28 177.50 135.58 87.71 23.89%
EPS 10.87 6.56 8.24 2.57 15.96 14.40 5.51 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 1.54 2.58 1.97 3.22 0.78 1.13 1.92 -13.63%
P/EPS 17.14 27.01 21.90 49.07 8.63 10.64 30.56 -31.91%
EY 5.84 3.70 4.57 2.04 11.58 9.40 3.27 47.04%
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 2.17 2.57 1.77 3.70 0.79 0.93 1.47 29.55%
P/EPS 24.13 26.86 19.70 56.51 8.81 8.78 23.44 1.94%
EY 4.14 3.72 5.08 1.77 11.35 11.39 4.27 -2.03%
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