[SUBUR] QoQ Quarter Result on 30-Apr-2004 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
25-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- 0.59%
YoY- -51.21%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 129,476 147,044 132,731 114,517 109,593 143,433 109,618 11.68%
PBT 24,001 30,886 22,466 13,855 12,095 17,289 17,553 23.07%
Tax -7,140 -8,094 -8,453 -4,792 -3,085 -3,580 -5,710 15.98%
NP 16,861 22,792 14,013 9,063 9,010 13,709 11,843 26.42%
-
NP to SH 16,861 22,792 14,013 9,063 9,010 13,709 11,843 26.42%
-
Tax Rate 29.75% 26.21% 37.63% 34.59% 25.51% 20.71% 32.53% -
Total Cost 112,615 124,252 118,718 105,454 100,583 129,724 97,775 9.83%
-
Net Worth 389,386 383,363 359,307 368,730 373,440 365,968 362,256 4.90%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - 9,455 - - 9,891 - -
Div Payout % - - 67.48% - - 72.15% - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 389,386 383,363 359,307 368,730 373,440 365,968 362,256 4.90%
NOSH 186,309 190,728 189,109 194,068 197,587 197,821 199,042 -4.29%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 13.02% 15.50% 10.56% 7.91% 8.22% 9.56% 10.80% -
ROE 4.33% 5.95% 3.90% 2.46% 2.41% 3.75% 3.27% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 69.50 77.10 70.19 59.01 55.47 72.51 55.07 16.70%
EPS 9.05 11.95 7.41 4.67 4.56 6.93 5.95 32.08%
DPS 0.00 0.00 5.00 0.00 0.00 5.00 0.00 -
NAPS 2.09 2.01 1.90 1.90 1.89 1.85 1.82 9.61%
Adjusted Per Share Value based on latest NOSH - 194,068
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 61.95 70.36 63.51 54.79 52.44 68.63 52.45 11.68%
EPS 8.07 10.91 6.70 4.34 4.31 6.56 5.67 26.39%
DPS 0.00 0.00 4.52 0.00 0.00 4.73 0.00 -
NAPS 1.8631 1.8343 1.7192 1.7643 1.7868 1.751 1.7333 4.90%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 2.72 2.50 2.84 2.82 1.96 1.86 1.89 -
P/RPS 3.91 3.24 4.05 4.78 3.53 2.57 3.43 9.08%
P/EPS 30.06 20.92 38.33 60.39 42.98 26.84 31.76 -3.58%
EY 3.33 4.78 2.61 1.66 2.33 3.73 3.15 3.75%
DY 0.00 0.00 1.76 0.00 0.00 2.69 0.00 -
P/NAPS 1.30 1.24 1.49 1.48 1.04 1.01 1.04 15.96%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 29/03/05 22/12/04 29/09/04 25/06/04 24/03/04 17/12/03 26/09/03 -
Price 2.55 2.36 2.54 2.79 2.76 1.85 1.70 -
P/RPS 3.67 3.06 3.62 4.73 4.98 2.55 3.09 12.09%
P/EPS 28.18 19.75 34.28 59.74 60.53 26.70 28.57 -0.90%
EY 3.55 5.06 2.92 1.67 1.65 3.75 3.50 0.94%
DY 0.00 0.00 1.97 0.00 0.00 2.70 0.00 -
P/NAPS 1.22 1.17 1.34 1.47 1.46 1.00 0.93 19.73%

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