[SUBUR] QoQ Cumulative Quarter Result on 31-Jan-2004 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
24-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- 65.72%
YoY- -31.89%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 147,044 500,274 367,543 253,026 143,433 191,723 82,105 47.21%
PBT 30,886 65,705 43,239 29,384 17,289 25,300 7,747 150.37%
Tax -8,094 -19,910 -11,457 -6,665 -3,580 -8,077 -2,367 126.13%
NP 22,792 45,795 31,782 22,719 13,709 17,223 5,380 160.67%
-
NP to SH 22,792 45,795 31,782 22,719 13,709 17,223 5,380 160.67%
-
Tax Rate 26.21% 30.30% 26.50% 22.68% 20.71% 31.92% 30.55% -
Total Cost 124,252 454,479 335,761 230,307 129,724 174,500 76,725 37.70%
-
Net Worth 383,363 372,887 375,592 375,387 368,238 363,219 355,999 5.03%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - 9,812 9,884 - - - - -
Div Payout % - 21.43% 31.10% - - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 383,363 372,887 375,592 375,387 368,238 363,219 355,999 5.03%
NOSH 190,728 196,256 197,680 198,617 199,047 199,571 199,999 -3.10%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 15.50% 9.15% 8.65% 8.98% 9.56% 8.98% 6.55% -
ROE 5.95% 12.28% 8.46% 6.05% 3.72% 4.74% 1.51% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 77.10 254.91 185.93 127.39 72.06 96.07 41.05 51.93%
EPS 11.95 23.48 16.16 11.48 6.93 8.63 2.69 169.01%
DPS 0.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.90 1.90 1.89 1.85 1.82 1.78 8.39%
Adjusted Per Share Value based on latest NOSH - 197,587
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 78.16 265.90 195.35 134.49 76.24 101.90 43.64 47.21%
EPS 12.11 24.34 16.89 12.08 7.29 9.15 2.86 160.58%
DPS 0.00 5.22 5.25 0.00 0.00 0.00 0.00 -
NAPS 2.0376 1.9819 1.9963 1.9952 1.9572 1.9306 1.8922 5.03%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 2.50 2.84 2.82 1.96 1.86 1.89 1.32 -
P/RPS 3.24 1.11 1.52 1.54 2.58 1.97 3.22 0.41%
P/EPS 20.92 12.17 17.54 17.14 27.01 21.90 49.07 -43.20%
EY 4.78 8.22 5.70 5.84 3.70 4.57 2.04 75.95%
DY 0.00 1.76 1.77 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.49 1.48 1.04 1.01 1.04 0.74 40.85%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 22/12/04 29/09/04 25/06/04 24/03/04 17/12/03 26/09/03 20/06/03 -
Price 2.36 2.54 2.79 2.76 1.85 1.70 1.52 -
P/RPS 3.06 1.00 1.50 2.17 2.57 1.77 3.70 -11.84%
P/EPS 19.75 10.89 17.35 24.13 26.86 19.70 56.51 -50.22%
EY 5.06 9.19 5.76 4.14 3.72 5.08 1.77 100.78%
DY 0.00 1.97 1.79 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.34 1.47 1.46 1.00 0.93 0.85 23.62%

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