[SUBUR] YoY Annualized Quarter Result on 31-Oct-2002 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
20-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 74.25%
YoY- 311.24%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 512,209 547,660 490,057 377,829 322,034 315,770 265,742 -0.69%
PBT 99,356 108,216 57,652 47,464 -18,902 43,520 50,852 -0.71%
Tax -18,974 -27,137 -15,276 -7,348 18,902 -5,628 -2,361 -2.20%
NP 80,381 81,078 42,376 40,116 0 37,892 48,490 -0.53%
-
NP to SH 80,381 81,078 42,376 40,116 -18,990 37,892 48,490 -0.53%
-
Tax Rate 19.10% 25.08% 26.50% 15.48% - 12.93% 4.64% -
Total Cost 431,828 466,581 447,681 337,713 322,034 277,878 217,252 -0.73%
-
Net Worth 466,411 409,613 375,592 320,074 298,062 321,988 223,229 -0.78%
Dividend
30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div 19,510 17,377 13,178 - - - - -100.00%
Div Payout % 24.27% 21.43% 31.10% - - - - -
Equity
30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 466,411 409,613 375,592 320,074 298,062 321,988 223,229 -0.78%
NOSH 182,906 186,188 197,680 200,046 200,042 199,992 200,044 0.09%
Ratio Analysis
30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 15.69% 14.80% 8.65% 10.62% 0.00% 12.00% 18.25% -
ROE 17.23% 19.79% 11.28% 12.53% -6.37% 11.77% 21.72% -
Per Share
30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 280.04 294.14 247.90 188.87 160.98 157.89 132.84 -0.79%
EPS 43.95 43.55 21.55 20.05 -9.49 18.95 24.24 -0.63%
DPS 10.67 9.33 6.67 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.55 2.20 1.90 1.60 1.49 1.61 1.1159 -0.87%
Adjusted Per Share Value based on latest NOSH - 199,956
30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 272.25 291.09 260.47 200.82 171.17 167.84 141.25 -0.69%
EPS 42.72 43.09 22.52 21.32 -10.09 20.14 25.77 -0.53%
DPS 10.37 9.24 7.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.479 2.1771 1.9963 1.7012 1.5842 1.7114 1.1865 -0.78%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 28/04/06 29/04/05 30/04/04 31/10/02 - - - -
Price 3.32 2.69 2.82 1.60 0.00 0.00 0.00 -
P/RPS 1.19 0.91 1.14 0.85 0.00 0.00 0.00 -100.00%
P/EPS 7.55 6.18 13.16 7.98 0.00 0.00 0.00 -100.00%
EY 13.24 16.19 7.60 12.53 0.00 0.00 0.00 -100.00%
DY 3.21 3.47 2.36 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.30 1.22 1.48 1.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 26/06/06 28/06/05 25/06/04 20/12/02 10/12/01 13/12/00 20/12/99 -
Price 3.22 2.58 2.79 1.32 0.00 0.00 0.00 -
P/RPS 1.15 0.88 1.13 0.70 0.00 0.00 0.00 -100.00%
P/EPS 7.33 5.92 13.02 6.58 0.00 0.00 0.00 -100.00%
EY 13.65 16.88 7.68 15.19 0.00 0.00 0.00 -100.00%
DY 3.31 3.62 2.39 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.26 1.17 1.47 0.83 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