[SUBUR] YoY Annualized Quarter Result on 31-Jul-2002 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
20-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 407.54%
YoY- 211.07%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/05 31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 553,040 506,052 383,446 366,626 318,688 307,308 260,652 -0.79%
PBT 109,774 58,768 50,600 25,904 -20,596 48,250 50,172 -0.82%
Tax -30,468 -13,330 -16,154 -2,882 20,596 -5,990 -1,574 -3.08%
NP 79,306 45,438 34,446 23,022 0 42,260 48,598 -0.51%
-
NP to SH 79,306 45,438 34,446 23,022 -20,728 42,260 48,598 -0.51%
-
Tax Rate 27.76% 22.68% 31.92% 11.13% - 12.41% 3.14% -
Total Cost 473,734 460,614 349,000 343,604 318,688 265,048 212,054 -0.84%
-
Net Worth 389,815 375,387 363,219 301,764 302,116 248,082 10,499,568 3.54%
Dividend
31/01/05 31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 389,815 375,387 363,219 301,764 302,116 248,082 10,499,568 3.54%
NOSH 186,514 198,617 199,571 199,843 200,077 199,905 99,995 -0.65%
Ratio Analysis
31/01/05 31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 14.34% 8.98% 8.98% 6.28% 0.00% 13.75% 18.64% -
ROE 20.34% 12.10% 9.48% 7.63% -6.86% 17.03% 0.46% -
Per Share
31/01/05 31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 296.51 254.79 192.13 183.46 159.28 153.73 260.66 -0.13%
EPS 42.52 22.96 17.26 11.52 -10.36 21.14 24.30 -0.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 1.89 1.82 1.51 1.51 1.241 105.00 4.22%
Adjusted Per Share Value based on latest NOSH - 199,942
31/01/05 31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 293.95 268.97 203.81 194.87 169.39 163.34 138.54 -0.79%
EPS 42.15 24.15 18.31 12.24 -11.02 22.46 25.83 -0.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0719 1.9952 1.9306 1.6039 1.6058 1.3186 55.8065 3.54%
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 31/01/05 30/01/04 31/07/03 31/07/02 - - - -
Price 2.72 1.96 1.89 1.76 0.00 0.00 0.00 -
P/RPS 0.92 0.77 0.98 0.96 0.00 0.00 0.00 -100.00%
P/EPS 6.40 8.57 10.95 15.28 0.00 0.00 0.00 -100.00%
EY 15.63 11.67 9.13 6.55 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.04 1.04 1.17 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 29/03/05 24/03/04 26/09/03 20/09/02 14/09/01 25/09/00 21/10/99 -
Price 2.55 2.76 1.70 1.35 0.00 0.00 0.00 -
P/RPS 0.86 1.08 0.88 0.74 0.00 0.00 0.00 -100.00%
P/EPS 6.00 12.06 9.85 11.72 0.00 0.00 0.00 -100.00%
EY 16.67 8.29 10.15 8.53 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.46 0.93 0.89 0.00 0.00 0.00 -100.00%

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