[SUBUR] QoQ TTM 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- 11.42%
YoY- 377.55%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 444,749 422,763 379,389 370,743 370,979 362,671 344,794 18.44%
PBT 54,684 53,112 58,469 51,666 46,121 29,742 3,217 557.70%
Tax -14,742 -15,072 -15,562 -10,225 -8,926 -5,417 -1,347 390.79%
NP 39,942 38,040 42,907 41,441 37,195 24,325 1,870 665.54%
-
NP to SH 39,942 38,040 42,907 41,441 37,195 24,325 1,870 665.54%
-
Tax Rate 26.96% 28.38% 26.62% 19.79% 19.35% 18.21% 41.87% -
Total Cost 404,807 384,723 336,482 329,302 333,784 338,346 342,924 11.66%
-
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 9,891 - - - - - -
Div Payout % 24.76% 26.00% - - - - - -
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 8.98% 9.00% 11.31% 11.18% 10.03% 6.71% 0.54% -
ROE 10.70% 10.39% 11.84% 11.64% 10.86% 7.60% 0.62% -
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 225.09 213.71 190.61 185.37 185.28 181.37 172.45 19.37%
EPS 20.21 19.23 21.56 20.72 18.58 12.17 0.94 668.89%
DPS 5.00 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 212.80 202.28 181.53 177.39 177.50 173.53 164.97 18.44%
EPS 19.11 18.20 20.53 19.83 17.80 11.64 0.89 668.22%
DPS 4.73 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 0.87 0.87 0.99 0.71 0.78 0.88 1.02 -10.03%
P/EPS 9.70 9.67 8.77 6.37 7.75 13.15 188.18 -86.07%
EY 10.31 10.34 11.41 15.70 12.90 7.60 0.53 619.40%
DY 2.55 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 1.23 0.87 0.89 0.82 0.79 0.73 0.78 35.36%
P/EPS 13.65 9.62 7.89 7.34 7.91 10.85 144.34 -79.15%
EY 7.32 10.39 12.68 13.63 12.64 9.22 0.69 380.73%
DY 1.81 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