[SUBUR] QoQ Cumulative Quarter Result on 31-Oct-2003 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
17-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- -20.4%
YoY- -54.44%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 500,274 367,543 253,026 143,433 191,723 82,105 370,979 22.08%
PBT 65,705 43,239 29,384 17,289 25,300 7,747 46,121 26.63%
Tax -19,910 -11,457 -6,665 -3,580 -8,077 -2,367 -12,764 34.53%
NP 45,795 31,782 22,719 13,709 17,223 5,380 33,357 23.54%
-
NP to SH 45,795 31,782 22,719 13,709 17,223 5,380 33,357 23.54%
-
Tax Rate 30.30% 26.50% 22.68% 20.71% 31.92% 30.55% 27.68% -
Total Cost 454,479 335,761 230,307 129,724 174,500 76,725 337,622 21.93%
-
Net Worth 372,887 375,592 375,387 368,238 363,219 355,999 351,952 3.93%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 9,812 9,884 - - - - - -
Div Payout % 21.43% 31.10% - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 372,887 375,592 375,387 368,238 363,219 355,999 351,952 3.93%
NOSH 196,256 197,680 198,617 199,047 199,571 199,999 199,973 -1.24%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 9.15% 8.65% 8.98% 9.56% 8.98% 6.55% 8.99% -
ROE 12.28% 8.46% 6.05% 3.72% 4.74% 1.51% 9.48% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 254.91 185.93 127.39 72.06 96.07 41.05 185.51 23.62%
EPS 23.48 16.16 11.48 6.93 8.63 2.69 16.68 25.62%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.90 1.89 1.85 1.82 1.78 1.76 5.24%
Adjusted Per Share Value based on latest NOSH - 197,821
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 239.37 175.86 121.07 68.63 91.73 39.28 177.50 22.08%
EPS 21.91 15.21 10.87 6.56 8.24 2.57 15.96 23.54%
DPS 4.70 4.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7842 1.7971 1.7961 1.7619 1.7379 1.7033 1.684 3.93%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 -
Price 2.84 2.82 1.96 1.86 1.89 1.32 1.44 -
P/RPS 1.11 1.52 1.54 2.58 1.97 3.22 0.78 26.54%
P/EPS 12.17 17.54 17.14 27.01 21.90 49.07 8.63 25.77%
EY 8.22 5.70 5.84 3.70 4.57 2.04 11.58 -20.44%
DY 1.76 1.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.48 1.04 1.01 1.04 0.74 0.82 48.96%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 29/09/04 25/06/04 24/03/04 17/12/03 26/09/03 20/06/03 28/03/03 -
Price 2.54 2.79 2.76 1.85 1.70 1.52 1.47 -
P/RPS 1.00 1.50 2.17 2.57 1.77 3.70 0.79 17.03%
P/EPS 10.89 17.35 24.13 26.86 19.70 56.51 8.81 15.19%
EY 9.19 5.76 4.14 3.72 5.08 1.77 11.35 -13.13%
DY 1.97 1.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.47 1.46 1.00 0.93 0.85 0.84 36.56%

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