[SUBUR] QoQ Annualized 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- -6.74%
YoY- 5.63%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized 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 553,040 588,176 500,274 490,057 506,052 573,732 383,446 27.51%
PBT 109,774 123,544 65,705 57,652 58,768 69,156 50,600 67.19%
Tax -30,468 -32,376 -19,910 -15,276 -13,330 -14,320 -16,154 52.36%
NP 79,306 91,168 45,795 42,376 45,438 54,836 34,446 73.91%
-
NP to SH 79,306 91,168 45,795 42,376 45,438 54,836 34,446 73.91%
-
Tax Rate 27.76% 26.21% 30.30% 26.50% 22.68% 20.71% 31.92% -
Total Cost 473,734 497,008 454,479 447,681 460,614 518,896 349,000 22.48%
-
Net Worth 389,815 383,363 372,887 375,592 375,387 368,238 363,219 4.80%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - 9,812 13,178 - - - -
Div Payout % - - 21.43% 31.10% - - - -
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 389,815 383,363 372,887 375,592 375,387 368,238 363,219 4.80%
NOSH 186,514 190,728 196,256 197,680 198,617 199,047 199,571 -4.39%
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 14.34% 15.50% 9.15% 8.65% 8.98% 9.56% 8.98% -
ROE 20.34% 23.78% 12.28% 11.28% 12.10% 14.89% 9.48% -
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 296.51 308.38 254.91 247.90 254.79 288.24 192.13 33.37%
EPS 42.52 47.80 23.48 21.55 22.96 27.72 17.26 81.90%
DPS 0.00 0.00 5.00 6.67 0.00 0.00 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 293.95 312.62 265.90 260.47 268.97 304.95 203.81 27.51%
EPS 42.15 48.46 24.34 22.52 24.15 29.15 18.31 73.90%
DPS 0.00 0.00 5.22 7.00 0.00 0.00 0.00 -
NAPS 2.0719 2.0376 1.9819 1.9963 1.9952 1.9572 1.9306 4.79%
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 0.92 0.81 1.11 1.14 0.77 0.65 0.98 -4.10%
P/EPS 6.40 5.23 12.17 13.16 8.57 6.75 10.95 -29.98%
EY 15.63 19.12 8.22 7.60 11.67 14.81 9.13 42.87%
DY 0.00 0.00 1.76 2.36 0.00 0.00 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 0.86 0.77 1.00 1.13 1.08 0.64 0.88 -1.51%
P/EPS 6.00 4.94 10.89 13.02 12.06 6.72 9.85 -28.03%
EY 16.67 20.25 9.19 7.68 8.29 14.89 10.15 38.99%
DY 0.00 0.00 1.97 2.39 0.00 0.00 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