[SUBUR] YoY Cumulative 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- 161.38%
YoY- 311.24%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 384,157 410,745 367,543 283,372 241,526 236,828 199,307 -0.69%
PBT 74,517 81,162 43,239 35,598 -14,177 32,640 38,139 -0.71%
Tax -14,231 -20,353 -11,457 -5,511 14,177 -4,221 -1,771 -2.20%
NP 60,286 60,809 31,782 30,087 0 28,419 36,368 -0.53%
-
NP to SH 60,286 60,809 31,782 30,087 -14,243 28,419 36,368 -0.53%
-
Tax Rate 19.10% 25.08% 26.50% 15.48% - 12.93% 4.64% -
Total Cost 323,871 349,936 335,761 253,285 241,526 208,409 162,939 -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 14,632 13,033 9,884 - - - - -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 182,906 186,187 197,680 200,046 200,042 199,992 200,044 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 12.93% 14.85% 8.46% 9.40% -4.78% 8.83% 16.29% -
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 210.03 220.61 185.93 141.65 120.74 118.42 99.63 -0.79%
EPS 32.96 32.66 16.16 15.04 -7.12 14.21 18.18 -0.63%
DPS 8.00 7.00 5.00 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 204.18 218.32 195.35 150.62 128.37 125.88 105.93 -0.69%
EPS 32.04 32.32 16.89 15.99 -7.57 15.11 19.33 -0.53%
DPS 7.78 6.93 5.25 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 1.58 1.22 1.52 1.13 0.00 0.00 0.00 -100.00%
P/EPS 10.07 8.24 17.54 10.64 0.00 0.00 0.00 -100.00%
EY 9.93 12.14 5.70 9.40 0.00 0.00 0.00 -100.00%
DY 2.41 2.60 1.77 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 1.53 1.17 1.50 0.93 0.00 0.00 0.00 -100.00%
P/EPS 9.77 7.90 17.35 8.78 0.00 0.00 0.00 -100.00%
EY 10.24 12.66 5.76 11.39 0.00 0.00 0.00 -100.00%
DY 2.48 2.71 1.79 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