[SUBUR] QoQ 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- 120.13%
YoY- 14.13%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 114,517 109,593 143,433 109,618 82,105 87,607 100,059 9.42%
PBT 13,855 12,095 17,289 17,553 7,747 10,523 22,646 -27.95%
Tax -4,792 -3,085 -3,580 -5,710 -2,367 -3,415 -4,070 11.51%
NP 9,063 9,010 13,709 11,843 5,380 7,108 18,576 -38.05%
-
NP to SH 9,063 9,010 13,709 11,843 5,380 7,108 18,576 -38.05%
-
Tax Rate 34.59% 25.51% 20.71% 32.53% 30.55% 32.45% 17.97% -
Total Cost 105,454 100,583 129,724 97,775 76,725 80,499 81,483 18.77%
-
Net Worth 368,730 373,440 365,968 362,256 355,999 342,385 319,931 9.93%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - 9,891 - - - - -
Div Payout % - - 72.15% - - - - -
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 368,730 373,440 365,968 362,256 355,999 342,385 319,931 9.93%
NOSH 194,068 197,587 197,821 199,042 199,999 200,225 199,956 -1.97%
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 7.91% 8.22% 9.56% 10.80% 6.55% 8.11% 18.57% -
ROE 2.46% 2.41% 3.75% 3.27% 1.51% 2.08% 5.81% -
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 59.01 55.47 72.51 55.07 41.05 43.75 50.04 11.63%
EPS 4.67 4.56 6.93 5.95 2.69 3.55 9.29 -36.80%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.89 1.85 1.82 1.78 1.71 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 54.79 52.44 68.63 52.45 39.28 41.92 47.88 9.41%
EPS 4.34 4.31 6.56 5.67 2.57 3.40 8.89 -38.02%
DPS 0.00 0.00 4.73 0.00 0.00 0.00 0.00 -
NAPS 1.7643 1.7868 1.751 1.7333 1.7033 1.6382 1.5308 9.93%
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 4.78 3.53 2.57 3.43 3.22 3.29 3.20 30.70%
P/EPS 60.39 42.98 26.84 31.76 49.07 40.56 17.22 131.00%
EY 1.66 2.33 3.73 3.15 2.04 2.47 5.81 -56.65%
DY 0.00 0.00 2.69 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.04 1.01 1.04 0.74 0.84 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 4.73 4.98 2.55 3.09 3.70 3.36 2.64 47.56%
P/EPS 59.74 60.53 26.70 28.57 56.51 41.41 14.21 160.71%
EY 1.67 1.65 3.75 3.50 1.77 2.41 7.04 -61.71%
DY 0.00 0.00 2.70 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.46 1.00 0.93 0.85 0.86 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