[SUBUR] QoQ 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- -24.31%
YoY- 374.43%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
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 109,593 143,433 109,618 82,105 87,607 100,059 100,972 5.59%
PBT 12,095 17,289 17,553 7,747 10,523 22,646 10,750 8.15%
Tax -3,085 -3,580 -5,710 -2,367 -3,415 -4,070 -373 307.40%
NP 9,010 13,709 11,843 5,380 7,108 18,576 10,377 -8.96%
-
NP to SH 9,010 13,709 11,843 5,380 7,108 18,576 10,377 -8.96%
-
Tax Rate 25.51% 20.71% 32.53% 30.55% 32.45% 17.97% 3.47% -
Total Cost 100,583 129,724 97,775 76,725 80,499 81,483 90,595 7.20%
-
Net Worth 373,440 365,968 362,256 355,999 342,385 319,931 301,912 15.18%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - 9,891 - - - - - -
Div Payout % - 72.15% - - - - - -
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 373,440 365,968 362,256 355,999 342,385 319,931 301,912 15.18%
NOSH 197,587 197,821 199,042 199,999 200,225 199,956 199,942 -0.78%
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 8.22% 9.56% 10.80% 6.55% 8.11% 18.57% 10.28% -
ROE 2.41% 3.75% 3.27% 1.51% 2.08% 5.81% 3.44% -
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 55.47 72.51 55.07 41.05 43.75 50.04 50.50 6.43%
EPS 4.56 6.93 5.95 2.69 3.55 9.29 5.19 -8.24%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.85 1.82 1.78 1.71 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 52.44 68.63 52.45 39.28 41.92 47.88 48.31 5.60%
EPS 4.31 6.56 5.67 2.57 3.40 8.89 4.97 -9.03%
DPS 0.00 4.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7868 1.751 1.7333 1.7033 1.6382 1.5308 1.4446 15.18%
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 3.53 2.57 3.43 3.22 3.29 3.20 3.49 0.76%
P/EPS 42.98 26.84 31.76 49.07 40.56 17.22 33.91 17.06%
EY 2.33 3.73 3.15 2.04 2.47 5.81 2.95 -14.51%
DY 0.00 2.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.01 1.04 0.74 0.84 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 4.98 2.55 3.09 3.70 3.36 2.64 2.67 51.35%
P/EPS 60.53 26.70 28.57 56.51 41.41 14.21 26.01 75.34%
EY 1.65 3.75 3.50 1.77 2.41 7.04 3.84 -42.97%
DY 0.00 2.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.00 0.93 0.85 0.86 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