[SUBUR] YoY Quarter Result on 31-Jan-2002 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
30-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- -48.54%
YoY- -1957.86%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 121,771 132,731 87,607 79,299 71,525 67,686 11.26%
PBT 28,435 22,466 10,523 -5,586 -1,122 10,933 18.97%
Tax -4,584 -8,453 -3,415 5,586 1,122 -1,443 23.38%
NP 23,851 14,013 7,108 0 0 9,490 18.23%
-
NP to SH 23,851 14,013 7,108 -5,762 -280 9,490 18.23%
-
Tax Rate 16.12% 37.63% 32.45% - - 13.20% -
Total Cost 97,920 118,718 80,499 79,299 71,525 58,196 9.92%
-
Net Worth 413,195 359,307 342,385 292,101 315,159 22,152,656 -51.50%
Dividend
31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - 9,455 - - 5,999 9,989 -
Div Payout % - 67.48% - - 0.00% 105.26% -
Equity
31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 413,195 359,307 342,385 292,101 315,159 22,152,656 -51.50%
NOSH 184,462 189,109 200,225 200,069 199,999 199,789 -1.44%
Ratio Analysis
31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 19.59% 10.56% 8.11% 0.00% 0.00% 14.02% -
ROE 5.77% 3.90% 2.08% -1.97% -0.09% 0.04% -
Per Share
31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 66.01 70.19 43.75 39.64 35.76 33.88 12.88%
EPS 12.93 7.41 3.55 -2.88 -0.14 4.75 19.96%
DPS 0.00 5.00 0.00 0.00 3.00 5.00 -
NAPS 2.24 1.90 1.71 1.46 1.5758 110.88 -50.79%
Adjusted Per Share Value based on latest NOSH - 200,069
31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 64.72 70.55 46.56 42.15 38.02 35.98 11.26%
EPS 12.68 7.45 3.78 -3.06 -0.15 5.04 18.25%
DPS 0.00 5.03 0.00 0.00 3.19 5.31 -
NAPS 2.1962 1.9098 1.8198 1.5526 1.6751 117.7442 -51.50%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 29/07/05 30/07/04 31/01/03 - - - -
Price 2.54 2.84 1.44 0.00 0.00 0.00 -
P/RPS 3.85 4.05 3.29 0.00 0.00 0.00 -
P/EPS 19.64 38.33 40.56 0.00 0.00 0.00 -
EY 5.09 2.61 2.47 0.00 0.00 0.00 -
DY 0.00 1.76 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.49 0.84 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 28/09/05 29/09/04 28/03/03 29/03/02 02/04/01 31/03/00 -
Price 2.76 2.54 1.47 0.97 0.00 0.00 -
P/RPS 4.18 3.62 3.36 2.45 0.00 0.00 -
P/EPS 21.35 34.28 41.41 -33.68 0.00 0.00 -
EY 4.68 2.92 2.41 -2.97 0.00 0.00 -
DY 0.00 1.97 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.34 0.86 0.66 0.00 0.00 -

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