[SUBUR] QoQ 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- -61.74%
YoY- 223.36%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 143,433 109,618 82,105 87,607 100,059 100,972 82,341 44.62%
PBT 17,289 17,553 7,747 10,523 22,646 10,750 2,202 293.55%
Tax -3,580 -5,710 -2,367 -3,415 -4,070 -373 -1,068 123.48%
NP 13,709 11,843 5,380 7,108 18,576 10,377 1,134 424.35%
-
NP to SH 13,709 11,843 5,380 7,108 18,576 10,377 1,134 424.35%
-
Tax Rate 20.71% 32.53% 30.55% 32.45% 17.97% 3.47% 48.50% -
Total Cost 129,724 97,775 76,725 80,499 81,483 90,595 81,207 36.53%
-
Net Worth 365,968 362,256 355,999 342,385 319,931 301,912 290,463 16.60%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div 9,891 - - - - - - -
Div Payout % 72.15% - - - - - - -
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 365,968 362,256 355,999 342,385 319,931 301,912 290,463 16.60%
NOSH 197,821 199,042 199,999 200,225 199,956 199,942 198,947 -0.37%
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% 10.80% 6.55% 8.11% 18.57% 10.28% 1.38% -
ROE 3.75% 3.27% 1.51% 2.08% 5.81% 3.44% 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 72.51 55.07 41.05 43.75 50.04 50.50 41.39 45.17%
EPS 6.93 5.95 2.69 3.55 9.29 5.19 0.57 426.33%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.82 1.78 1.71 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 52.45 39.28 41.92 47.88 48.31 39.40 44.62%
EPS 6.56 5.67 2.57 3.40 8.89 4.97 0.54 426.05%
DPS 4.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.751 1.7333 1.7033 1.6382 1.5308 1.4446 1.3898 16.60%
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 2.57 3.43 3.22 3.29 3.20 3.49 2.54 0.78%
P/EPS 26.84 31.76 49.07 40.56 17.22 33.91 184.21 -72.21%
EY 3.73 3.15 2.04 2.47 5.81 2.95 0.54 261.42%
DY 2.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.04 0.74 0.84 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 2.55 3.09 3.70 3.36 2.64 2.67 2.54 0.26%
P/EPS 26.70 28.57 56.51 41.41 14.21 26.01 184.21 -72.30%
EY 3.75 3.50 1.77 2.41 7.04 3.84 0.54 262.70%
DY 2.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.93 0.85 0.86 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