[SUBUR] QoQ Cumulative Quarter Result on 31-Jan-2003 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
29-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 10.87%
YoY- 266.74%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 143,433 191,723 82,105 370,979 283,372 183,313 82,341 44.62%
PBT 17,289 25,300 7,747 46,121 35,598 12,952 2,202 293.55%
Tax -3,580 -8,077 -2,367 -12,764 -5,511 -1,441 -1,068 123.48%
NP 13,709 17,223 5,380 33,357 30,087 11,511 1,134 424.35%
-
NP to SH 13,709 17,223 5,380 33,357 30,087 11,511 1,134 424.35%
-
Tax Rate 20.71% 31.92% 30.55% 27.68% 15.48% 11.13% 48.50% -
Total Cost 129,724 174,500 76,725 337,622 253,285 171,802 81,207 36.53%
-
Net Worth 368,238 363,219 355,999 351,952 320,074 301,764 290,463 17.08%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 368,238 363,219 355,999 351,952 320,074 301,764 290,463 17.08%
NOSH 199,047 199,571 199,999 199,973 200,046 199,843 198,947 0.03%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 9.56% 8.98% 6.55% 8.99% 10.62% 6.28% 1.38% -
ROE 3.72% 4.74% 1.51% 9.48% 9.40% 3.81% 0.39% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 72.06 96.07 41.05 185.51 141.65 91.73 41.39 44.57%
EPS 6.93 8.63 2.69 16.68 15.04 5.76 0.57 426.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.82 1.78 1.76 1.60 1.51 1.46 17.04%
Adjusted Per Share Value based on latest NOSH - 200,225
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 68.63 91.73 39.28 177.50 135.58 87.71 39.40 44.62%
EPS 6.56 8.24 2.57 15.96 14.40 5.51 0.54 426.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7619 1.7379 1.7033 1.684 1.5315 1.4438 1.3898 17.08%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 -
Price 1.86 1.89 1.32 1.44 1.60 1.76 1.05 -
P/RPS 2.58 1.97 3.22 0.78 1.13 1.92 2.54 1.04%
P/EPS 27.01 21.90 49.07 8.63 10.64 30.56 184.21 -72.09%
EY 3.70 4.57 2.04 11.58 9.40 3.27 0.54 259.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.04 0.74 0.82 1.00 1.17 0.72 25.23%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 17/12/03 26/09/03 20/06/03 28/03/03 20/12/02 20/09/02 24/06/02 -
Price 1.85 1.70 1.52 1.47 1.32 1.35 1.05 -
P/RPS 2.57 1.77 3.70 0.79 0.93 1.47 2.54 0.78%
P/EPS 26.86 19.70 56.51 8.81 8.78 23.44 184.21 -72.19%
EY 3.72 5.08 1.77 11.35 11.39 4.27 0.54 260.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.93 0.85 0.84 0.83 0.89 0.72 24.40%

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