[SUBUR] QoQ Annualized 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- 60.07%
YoY- 49.62%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized 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 490,057 506,052 573,732 383,446 328,420 370,979 377,829 18.95%
PBT 57,652 58,768 69,156 50,600 30,988 46,121 47,464 13.85%
Tax -15,276 -13,330 -14,320 -16,154 -9,468 -12,764 -7,348 62.96%
NP 42,376 45,438 54,836 34,446 21,520 33,357 40,116 3.72%
-
NP to SH 42,376 45,438 54,836 34,446 21,520 33,357 40,116 3.72%
-
Tax Rate 26.50% 22.68% 20.71% 31.92% 30.55% 27.68% 15.48% -
Total Cost 447,681 460,614 518,896 349,000 306,900 337,622 337,713 20.69%
-
Net Worth 375,592 375,387 368,238 363,219 355,999 351,952 320,074 11.26%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 13,178 - - - - - - -
Div Payout % 31.10% - - - - - - -
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 375,592 375,387 368,238 363,219 355,999 351,952 320,074 11.26%
NOSH 197,680 198,617 199,047 199,571 199,999 199,973 200,046 -0.79%
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 8.65% 8.98% 9.56% 8.98% 6.55% 8.99% 10.62% -
ROE 11.28% 12.10% 14.89% 9.48% 6.04% 9.48% 12.53% -
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 247.90 254.79 288.24 192.13 164.21 185.51 188.87 19.89%
EPS 21.55 22.96 27.72 17.26 10.76 16.68 20.05 4.93%
DPS 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.89 1.85 1.82 1.78 1.76 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 260.47 268.97 304.95 203.81 174.56 197.18 200.82 18.95%
EPS 22.52 24.15 29.15 18.31 11.44 17.73 21.32 3.72%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9963 1.9952 1.9572 1.9306 1.8922 1.8707 1.7012 11.26%
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 1.14 0.77 0.65 0.98 0.80 0.78 0.85 21.63%
P/EPS 13.16 8.57 6.75 10.95 12.27 8.63 7.98 39.62%
EY 7.60 11.67 14.81 9.13 8.15 11.58 12.53 -28.36%
DY 2.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.04 1.01 1.04 0.74 0.82 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 1.13 1.08 0.64 0.88 0.93 0.79 0.70 37.65%
P/EPS 13.02 12.06 6.72 9.85 14.13 8.81 6.58 57.67%
EY 7.68 8.29 14.89 10.15 7.08 11.35 15.19 -36.56%
DY 2.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.46 1.00 0.93 0.85 0.84 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