[SUBUR] QoQ Annualized Quarter Result on 31-Oct-2001 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
10-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- 8.38%
YoY- -150.12%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 366,626 329,364 320,825 322,034 318,688 292,500 308,353 12.26%
PBT 25,904 8,808 -20,033 -18,902 -20,596 -15,496 31,518 -12.28%
Tax -2,882 -4,272 20,033 18,902 20,596 15,496 -3,379 -10.08%
NP 23,022 4,536 0 0 0 0 28,139 -12.55%
-
NP to SH 23,022 4,536 -20,005 -18,990 -20,728 -15,760 28,139 -12.55%
-
Tax Rate 11.13% 48.50% - - - - 10.72% -
Total Cost 343,604 324,828 320,825 322,034 318,688 292,500 280,214 14.60%
-
Net Worth 301,764 290,463 292,073 298,062 302,116 310,240 315,148 -2.85%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div - - - - - - 5,999 -
Div Payout % - - - - - - 21.32% -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 301,764 290,463 292,073 298,062 302,116 310,240 315,148 -2.85%
NOSH 199,843 198,947 200,050 200,042 200,077 199,999 199,992 -0.04%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 6.28% 1.38% 0.00% 0.00% 0.00% 0.00% 9.13% -
ROE 7.63% 1.56% -6.85% -6.37% -6.86% -5.08% 8.93% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 183.46 165.55 160.37 160.98 159.28 146.25 154.18 12.32%
EPS 11.52 2.28 -10.00 -9.49 -10.36 -7.88 14.07 -12.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.51 1.46 1.46 1.49 1.51 1.5512 1.5758 -2.81%
Adjusted Per Share Value based on latest NOSH - 199,948
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 175.42 157.59 153.50 154.08 152.48 139.95 147.54 12.26%
EPS 11.02 2.17 -9.57 -9.09 -9.92 -7.54 13.46 -12.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.87 -
NAPS 1.4438 1.3898 1.3975 1.4261 1.4455 1.4844 1.5079 -2.86%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 - - - - - -
Price 1.76 1.05 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.96 0.63 0.00 0.00 0.00 0.00 0.00 -
P/EPS 15.28 46.05 0.00 0.00 0.00 0.00 0.00 -
EY 6.55 2.17 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.72 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 20/09/02 24/06/02 29/03/02 10/12/01 14/09/01 21/06/01 02/04/01 -
Price 1.35 1.05 0.97 0.00 0.00 0.00 0.00 -
P/RPS 0.74 0.63 0.60 0.00 0.00 0.00 0.00 -
P/EPS 11.72 46.05 -9.70 0.00 0.00 0.00 0.00 -
EY 8.53 2.17 -10.31 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.72 0.66 0.00 0.00 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