[SUBUR] QoQ 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
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 383,446 328,420 370,979 377,829 366,626 329,364 320,825 12.65%
PBT 50,600 30,988 46,121 47,464 25,904 8,808 -20,033 -
Tax -16,154 -9,468 -12,764 -7,348 -2,882 -4,272 20,033 -
NP 34,446 21,520 33,357 40,116 23,022 4,536 0 -
-
NP to SH 34,446 21,520 33,357 40,116 23,022 4,536 -20,005 -
-
Tax Rate 31.92% 30.55% 27.68% 15.48% 11.13% 48.50% - -
Total Cost 349,000 306,900 337,622 337,713 343,604 324,828 320,825 5.78%
-
Net Worth 363,219 355,999 351,952 320,074 301,764 290,463 292,073 15.68%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 363,219 355,999 351,952 320,074 301,764 290,463 292,073 15.68%
NOSH 199,571 199,999 199,973 200,046 199,843 198,947 200,050 -0.16%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 8.98% 6.55% 8.99% 10.62% 6.28% 1.38% 0.00% -
ROE 9.48% 6.04% 9.48% 12.53% 7.63% 1.56% -6.85% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 192.13 164.21 185.51 188.87 183.46 165.55 160.37 12.83%
EPS 17.26 10.76 16.68 20.05 11.52 2.28 -10.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.78 1.76 1.60 1.51 1.46 1.46 15.87%
Adjusted Per Share Value based on latest NOSH - 199,956
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 183.47 157.14 177.50 180.78 175.42 157.59 153.50 12.66%
EPS 16.48 10.30 15.96 19.19 11.02 2.17 -9.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7379 1.7033 1.684 1.5315 1.4438 1.3898 1.3975 15.68%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 - -
Price 1.89 1.32 1.44 1.60 1.76 1.05 0.00 -
P/RPS 0.98 0.80 0.78 0.85 0.96 0.63 0.00 -
P/EPS 10.95 12.27 8.63 7.98 15.28 46.05 0.00 -
EY 9.13 8.15 11.58 12.53 6.55 2.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.74 0.82 1.00 1.17 0.72 0.00 -
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 26/09/03 20/06/03 28/03/03 20/12/02 20/09/02 24/06/02 29/03/02 -
Price 1.70 1.52 1.47 1.32 1.35 1.05 0.97 -
P/RPS 0.88 0.93 0.79 0.70 0.74 0.63 0.60 29.17%
P/EPS 9.85 14.13 8.81 6.58 11.72 46.05 -9.70 -
EY 10.15 7.08 11.35 15.19 8.53 2.17 -10.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.85 0.84 0.83 0.89 0.72 0.66 25.76%

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