[SUBUR] QoQ 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- 15.76%
YoY- -26.2%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 132,731 114,517 109,593 143,433 109,618 82,105 87,607 31.94%
PBT 22,466 13,855 12,095 17,289 17,553 7,747 10,523 65.87%
Tax -8,453 -4,792 -3,085 -3,580 -5,710 -2,367 -3,415 83.08%
NP 14,013 9,063 9,010 13,709 11,843 5,380 7,108 57.29%
-
NP to SH 14,013 9,063 9,010 13,709 11,843 5,380 7,108 57.29%
-
Tax Rate 37.63% 34.59% 25.51% 20.71% 32.53% 30.55% 32.45% -
Total Cost 118,718 105,454 100,583 129,724 97,775 76,725 80,499 29.59%
-
Net Worth 359,307 368,730 373,440 365,968 362,256 355,999 342,385 3.27%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 9,455 - - 9,891 - - - -
Div Payout % 67.48% - - 72.15% - - - -
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 359,307 368,730 373,440 365,968 362,256 355,999 342,385 3.27%
NOSH 189,109 194,068 197,587 197,821 199,042 199,999 200,225 -3.73%
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 10.56% 7.91% 8.22% 9.56% 10.80% 6.55% 8.11% -
ROE 3.90% 2.46% 2.41% 3.75% 3.27% 1.51% 2.08% -
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 70.19 59.01 55.47 72.51 55.07 41.05 43.75 37.08%
EPS 7.41 4.67 4.56 6.93 5.95 2.69 3.55 63.40%
DPS 5.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.90 1.90 1.89 1.85 1.82 1.78 1.71 7.28%
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 63.51 54.79 52.44 68.63 52.45 39.28 41.92 31.94%
EPS 6.70 4.34 4.31 6.56 5.67 2.57 3.40 57.24%
DPS 4.52 0.00 0.00 4.73 0.00 0.00 0.00 -
NAPS 1.7192 1.7643 1.7868 1.751 1.7333 1.7033 1.6382 3.27%
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 4.05 4.78 3.53 2.57 3.43 3.22 3.29 14.87%
P/EPS 38.33 60.39 42.98 26.84 31.76 49.07 40.56 -3.70%
EY 2.61 1.66 2.33 3.73 3.15 2.04 2.47 3.74%
DY 1.76 0.00 0.00 2.69 0.00 0.00 0.00 -
P/NAPS 1.49 1.48 1.04 1.01 1.04 0.74 0.84 46.58%
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 3.62 4.73 4.98 2.55 3.09 3.70 3.36 5.09%
P/EPS 34.28 59.74 60.53 26.70 28.57 56.51 41.41 -11.84%
EY 2.92 1.67 1.65 3.75 3.50 1.77 2.41 13.66%
DY 1.97 0.00 0.00 2.70 0.00 0.00 0.00 -
P/NAPS 1.34 1.47 1.46 1.00 0.93 0.85 0.86 34.43%

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