[SUBUR] QoQ Cumulative Quarter Result on 31-Jul-2003 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
26-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 220.13%
YoY- 49.62%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 367,543 253,026 143,433 191,723 82,105 370,979 283,372 18.95%
PBT 43,239 29,384 17,289 25,300 7,747 46,121 35,598 13.85%
Tax -11,457 -6,665 -3,580 -8,077 -2,367 -12,764 -5,511 62.96%
NP 31,782 22,719 13,709 17,223 5,380 33,357 30,087 3.72%
-
NP to SH 31,782 22,719 13,709 17,223 5,380 33,357 30,087 3.72%
-
Tax Rate 26.50% 22.68% 20.71% 31.92% 30.55% 27.68% 15.48% -
Total Cost 335,761 230,307 129,724 174,500 76,725 337,622 253,285 20.69%
-
Net Worth 375,592 375,387 368,238 363,219 355,999 351,952 320,074 11.26%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 9,884 - - - - - - -
Div Payout % 31.10% - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 375,592 375,387 368,238 363,219 355,999 351,952 320,074 11.26%
NOSH 197,680 198,617 199,047 199,571 199,999 199,973 200,046 -0.79%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 8.65% 8.98% 9.56% 8.98% 6.55% 8.99% 10.62% -
ROE 8.46% 6.05% 3.72% 4.74% 1.51% 9.48% 9.40% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 185.93 127.39 72.06 96.07 41.05 185.51 141.65 19.90%
EPS 16.16 11.48 6.93 8.63 2.69 16.68 15.04 4.90%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.89 1.85 1.82 1.78 1.76 1.60 12.15%
Adjusted Per Share Value based on latest NOSH - 199,042
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 175.86 121.07 68.63 91.73 39.28 177.50 135.58 18.95%
EPS 15.21 10.87 6.56 8.24 2.57 15.96 14.40 3.71%
DPS 4.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7971 1.7961 1.7619 1.7379 1.7033 1.684 1.5315 11.26%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 -
Price 2.82 1.96 1.86 1.89 1.32 1.44 1.60 -
P/RPS 1.52 1.54 2.58 1.97 3.22 0.78 1.13 21.87%
P/EPS 17.54 17.14 27.01 21.90 49.07 8.63 10.64 39.59%
EY 5.70 5.84 3.70 4.57 2.04 11.58 9.40 -28.38%
DY 1.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.04 1.01 1.04 0.74 0.82 1.00 29.90%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 25/06/04 24/03/04 17/12/03 26/09/03 20/06/03 28/03/03 20/12/02 -
Price 2.79 2.76 1.85 1.70 1.52 1.47 1.32 -
P/RPS 1.50 2.17 2.57 1.77 3.70 0.79 0.93 37.57%
P/EPS 17.35 24.13 26.86 19.70 56.51 8.81 8.78 57.53%
EY 5.76 4.14 3.72 5.08 1.77 11.35 11.39 -36.55%
DY 1.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.46 1.00 0.93 0.85 0.84 0.83 46.43%

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