[SUBUR] QoQ TTM Result on 31-Jul-2002 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
20-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 112.52%
YoY- 155.74%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 370,743 370,979 362,671 344,794 330,041 320,825 313,051 11.97%
PBT 51,666 46,121 29,742 3,217 -13,957 -20,033 -15,299 -
Tax -10,225 -8,926 -5,417 -1,347 5,450 10,392 11,420 -
NP 41,441 37,195 24,325 1,870 -8,507 -9,641 -3,879 -
-
NP to SH 41,441 37,195 24,325 1,870 -14,931 -20,005 -14,523 -
-
Tax Rate 19.79% 19.35% 18.21% 41.87% - - - -
Total Cost 329,302 333,784 338,346 342,924 338,548 330,466 316,930 2.59%
-
Net Worth 355,999 342,385 319,931 301,912 290,463 292,101 297,923 12.64%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 355,999 342,385 319,931 301,912 290,463 292,101 297,923 12.64%
NOSH 199,999 200,225 199,956 199,942 198,947 200,069 199,948 0.01%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 11.18% 10.03% 6.71% 0.54% -2.58% -3.01% -1.24% -
ROE 11.64% 10.86% 7.60% 0.62% -5.14% -6.85% -4.87% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 185.37 185.28 181.37 172.45 165.89 160.36 156.57 11.94%
EPS 20.72 18.58 12.17 0.94 -7.51 -10.00 -7.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.71 1.60 1.51 1.46 1.46 1.49 12.62%
Adjusted Per Share Value based on latest NOSH - 199,942
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 177.39 177.50 173.53 164.97 157.91 153.50 149.79 11.96%
EPS 19.83 17.80 11.64 0.89 -7.14 -9.57 -6.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7033 1.6382 1.5308 1.4446 1.3898 1.3976 1.4255 12.63%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 - - -
Price 1.32 1.44 1.60 1.76 1.05 0.00 0.00 -
P/RPS 0.71 0.78 0.88 1.02 0.63 0.00 0.00 -
P/EPS 6.37 7.75 13.15 188.18 -13.99 0.00 0.00 -
EY 15.70 12.90 7.60 0.53 -7.15 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.84 1.00 1.17 0.72 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 20/06/03 28/03/03 20/12/02 20/09/02 24/06/02 29/03/02 10/12/01 -
Price 1.52 1.47 1.32 1.35 1.05 0.97 0.00 -
P/RPS 0.82 0.79 0.73 0.78 0.63 0.60 0.00 -
P/EPS 7.34 7.91 10.85 144.34 -13.99 -9.70 0.00 -
EY 13.63 12.64 9.22 0.69 -7.15 -10.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.86 0.83 0.89 0.72 0.66 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