[SUBUR] YoY Annualized Quarter Result on 30-Apr-2002 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
24-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 122.67%
YoY- 128.78%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/04 31/10/03 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Revenue 588,176 573,732 328,420 329,364 292,500 287,448 0 -100.00%
PBT 123,544 69,156 30,988 8,808 -15,496 51,704 0 -100.00%
Tax -32,376 -14,320 -9,468 -4,272 15,496 -4,840 0 -100.00%
NP 91,168 54,836 21,520 4,536 0 46,864 0 -100.00%
-
NP to SH 91,168 54,836 21,520 4,536 -15,760 46,864 0 -100.00%
-
Tax Rate 26.21% 20.71% 30.55% 48.50% - 9.36% - -
Total Cost 497,008 518,896 306,900 324,828 292,500 240,584 0 -100.00%
-
Net Worth 383,363 368,238 355,999 290,463 310,240 237,778 0 -100.00%
Dividend
31/10/04 31/10/03 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/10/03 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Net Worth 383,363 368,238 355,999 290,463 310,240 237,778 0 -100.00%
NOSH 190,728 199,047 199,999 198,947 199,999 199,931 0 -100.00%
Ratio Analysis
31/10/04 31/10/03 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
NP Margin 15.50% 9.56% 6.55% 1.38% 0.00% 16.30% 0.00% -
ROE 23.78% 14.89% 6.04% 1.56% -5.08% 19.71% 0.00% -
Per Share
31/10/04 31/10/03 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 308.38 288.24 164.21 165.55 146.25 143.77 0.00 -100.00%
EPS 47.80 27.72 10.76 2.28 -7.88 23.44 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.85 1.78 1.46 1.5512 1.1893 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 198,947
31/10/04 31/10/03 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 281.42 274.51 157.14 157.59 139.95 137.53 0.00 -100.00%
EPS 43.62 26.24 10.30 2.17 -7.54 22.42 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8343 1.7619 1.7033 1.3898 1.4844 1.1377 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/10/04 31/10/03 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 29/10/04 31/10/03 30/04/03 30/04/02 - - - -
Price 2.50 1.86 1.32 1.05 0.00 0.00 0.00 -
P/RPS 0.81 0.65 0.80 0.63 0.00 0.00 0.00 -100.00%
P/EPS 5.23 6.75 12.27 46.05 0.00 0.00 0.00 -100.00%
EY 19.12 14.81 8.15 2.17 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.01 0.74 0.72 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/04 31/10/03 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 22/12/04 17/12/03 20/06/03 24/06/02 21/06/01 23/06/00 - -
Price 2.36 1.85 1.52 1.05 0.00 0.00 0.00 -
P/RPS 0.77 0.64 0.93 0.63 0.00 0.00 0.00 -100.00%
P/EPS 4.94 6.72 14.13 46.05 0.00 0.00 0.00 -100.00%
EY 20.25 14.89 7.08 2.17 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.00 0.85 0.72 0.00 0.00 0.00 -100.00%

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