[SUBUR] QoQ TTM 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- -37.75%
YoY- -171.09%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 362,671 344,794 330,041 320,825 313,051 314,043 309,616 11.08%
PBT 29,742 3,217 -13,957 -20,033 -15,299 -2,905 14,718 59.63%
Tax -5,417 -1,347 5,450 10,392 11,420 10,194 1,985 -
NP 24,325 1,870 -8,507 -9,641 -3,879 7,289 16,703 28.39%
-
NP to SH 24,325 1,870 -14,931 -20,005 -14,523 -3,355 12,483 55.82%
-
Tax Rate 18.21% 41.87% - - - - -13.49% -
Total Cost 338,346 342,924 338,548 330,466 316,930 306,754 292,913 10.06%
-
Net Worth 319,931 301,912 290,463 292,101 297,923 302,188 310,240 2.06%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div - - - - - 5,999 5,999 -
Div Payout % - - - - - 0.00% 48.07% -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 319,931 301,912 290,463 292,101 297,923 302,188 310,240 2.06%
NOSH 199,956 199,942 198,947 200,069 199,948 200,124 199,999 -0.01%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 6.71% 0.54% -2.58% -3.01% -1.24% 2.32% 5.39% -
ROE 7.60% 0.62% -5.14% -6.85% -4.87% -1.11% 4.02% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 181.37 172.45 165.89 160.36 156.57 156.92 154.81 11.10%
EPS 12.17 0.94 -7.51 -10.00 -7.26 -1.68 6.24 55.91%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 1.60 1.51 1.46 1.46 1.49 1.51 1.5512 2.08%
Adjusted Per Share Value based on latest NOSH - 200,069
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 173.53 164.97 157.91 153.50 149.79 150.26 148.14 11.09%
EPS 11.64 0.89 -7.14 -9.57 -6.95 -1.61 5.97 55.88%
DPS 0.00 0.00 0.00 0.00 0.00 2.87 2.87 -
NAPS 1.5308 1.4446 1.3898 1.3976 1.4255 1.4459 1.4844 2.06%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 - - - - -
Price 1.60 1.76 1.05 0.00 0.00 0.00 0.00 -
P/RPS 0.88 1.02 0.63 0.00 0.00 0.00 0.00 -
P/EPS 13.15 188.18 -13.99 0.00 0.00 0.00 0.00 -
EY 7.60 0.53 -7.15 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 1.00 1.17 0.72 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 20/12/02 20/09/02 24/06/02 29/03/02 10/12/01 14/09/01 21/06/01 -
Price 1.32 1.35 1.05 0.97 0.00 0.00 0.00 -
P/RPS 0.73 0.78 0.63 0.60 0.00 0.00 0.00 -
P/EPS 10.85 144.34 -13.99 -9.70 0.00 0.00 0.00 -
EY 9.22 0.69 -7.15 -10.31 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.89 0.72 0.66 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