[SUBUR] QoQ TTM Result on 31-Jan-2000 [#4]

Announcement Date
31-Mar-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2000
Quarter
31-Jan-2000 [#4]
Profit Trend
QoQ--%
YoY--%
View:
Show?
TTM Result
31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Revenue 304,514 290,311 285,989 214,127 59.85%
PBT 43,573 45,329 49,163 36,237 27.83%
Tax -5,664 -6,209 -5,294 -4,084 54.60%
NP 37,909 39,120 43,869 32,153 24.53%
-
NP to SH 37,909 39,120 43,869 32,153 24.53%
-
Tax Rate 13.00% 13.70% 10.77% 11.27% -
Total Cost 266,605 251,191 242,120 181,974 66.31%
-
Net Worth 322,398 248,041 237,778 296,627 11.73%
Dividend
31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Div 9,989 9,989 9,989 9,989 0.00%
Div Payout % 26.35% 25.54% 22.77% 31.07% -
Equity
31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Net Worth 322,398 248,041 237,778 296,627 11.73%
NOSH 200,247 199,872 199,931 199,789 0.30%
Ratio Analysis
31/10/00 31/07/00 30/04/00 31/01/00 CAGR
NP Margin 12.45% 13.48% 15.34% 15.02% -
ROE 11.76% 15.77% 18.45% 10.84% -
Per Share
31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 152.07 145.25 143.04 107.18 59.36%
EPS 18.93 19.57 21.94 16.09 24.17%
DPS 5.00 5.00 5.00 5.00 0.00%
NAPS 1.61 1.241 1.1893 1.4847 11.39%
Adjusted Per Share Value based on latest NOSH - 199,789
31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 145.70 138.90 136.84 102.45 59.86%
EPS 18.14 18.72 20.99 15.38 24.59%
DPS 4.78 4.78 4.78 4.78 0.00%
NAPS 1.5426 1.1868 1.1377 1.4193 11.73%
Price Multiplier on Financial Quarter End Date
31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date - - - - -
Price 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 13/12/00 25/09/00 23/06/00 - -
Price 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 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