[SUBUR] QoQ 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
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 191,723 82,105 370,979 283,372 183,313 82,341 320,825 -29.11%
PBT 25,300 7,747 46,121 35,598 12,952 2,202 -20,033 -
Tax -8,077 -2,367 -12,764 -5,511 -1,441 -1,068 20,033 -
NP 17,223 5,380 33,357 30,087 11,511 1,134 0 -
-
NP to SH 17,223 5,380 33,357 30,087 11,511 1,134 -20,005 -
-
Tax Rate 31.92% 30.55% 27.68% 15.48% 11.13% 48.50% - -
Total Cost 174,500 76,725 337,622 253,285 171,802 81,207 320,825 -33.44%
-
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 4.74% 1.51% 9.48% 9.40% 3.81% 0.39% -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 96.07 41.05 185.51 141.65 91.73 41.39 160.37 -29.00%
EPS 8.63 2.69 16.68 15.04 5.76 0.57 -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 91.73 39.28 177.50 135.58 87.71 39.40 153.50 -29.11%
EPS 8.24 2.57 15.96 14.40 5.51 0.54 -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 1.97 3.22 0.78 1.13 1.92 2.54 0.00 -
P/EPS 21.90 49.07 8.63 10.64 30.56 184.21 0.00 -
EY 4.57 2.04 11.58 9.40 3.27 0.54 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 1.77 3.70 0.79 0.93 1.47 2.54 0.60 106.09%
P/EPS 19.70 56.51 8.81 8.78 23.44 184.21 -9.70 -
EY 5.08 1.77 11.35 11.39 4.27 0.54 -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