[SUBUR] YoY Annualized Quarter 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- -5.34%
YoY- -171.09%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 532,516 500,274 370,979 320,825 308,353 266,993 13.37%
PBT 109,597 65,705 46,121 -20,033 31,518 49,072 15.72%
Tax -24,937 -19,910 -12,764 20,033 -3,379 -3,214 45.12%
NP 84,660 45,795 33,357 0 28,139 45,858 11.78%
-
NP to SH 84,660 45,795 33,357 -20,005 28,139 45,858 11.78%
-
Tax Rate 22.75% 30.30% 27.68% - 10.72% 6.55% -
Total Cost 447,856 454,479 337,622 320,825 280,214 221,135 13.68%
-
Net Worth 416,147 372,887 351,952 292,073 315,148 22,175,032 -51.45%
Dividend
31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 13,004 9,812 - - 5,999 - -
Div Payout % 15.36% 21.43% - - 21.32% - -
Equity
31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 416,147 372,887 351,952 292,073 315,148 22,175,032 -51.45%
NOSH 185,780 196,256 199,973 200,050 199,992 199,991 -1.33%
Ratio Analysis
31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 15.90% 9.15% 8.99% 0.00% 9.13% 17.18% -
ROE 20.34% 12.28% 9.48% -6.85% 8.93% 0.21% -
Per Share
31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 286.64 254.91 185.51 160.37 154.18 133.50 14.90%
EPS 45.57 23.48 16.68 -10.00 14.07 22.93 13.29%
DPS 7.00 5.00 0.00 0.00 3.00 0.00 -
NAPS 2.24 1.90 1.76 1.46 1.5758 110.88 -50.79%
Adjusted Per Share Value based on latest NOSH - 200,069
31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 254.79 239.37 177.50 153.50 147.54 127.75 13.37%
EPS 40.51 21.91 15.96 -9.57 13.46 21.94 11.79%
DPS 6.22 4.70 0.00 0.00 2.87 0.00 -
NAPS 1.9911 1.7842 1.684 1.3975 1.5079 106.1006 -51.45%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 29/07/05 30/07/04 31/01/03 - - - -
Price 2.54 2.84 1.44 0.00 0.00 0.00 -
P/RPS 0.89 1.11 0.78 0.00 0.00 0.00 -
P/EPS 5.57 12.17 8.63 0.00 0.00 0.00 -
EY 17.94 8.22 11.58 0.00 0.00 0.00 -
DY 2.76 1.76 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.49 0.82 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 28/09/05 29/09/04 28/03/03 29/03/02 02/04/01 31/03/00 -
Price 2.76 2.54 1.47 0.97 0.00 0.00 -
P/RPS 0.96 1.00 0.79 0.60 0.00 0.00 -
P/EPS 6.06 10.89 8.81 -9.70 0.00 0.00 -
EY 16.51 9.19 11.35 -10.31 0.00 0.00 -
DY 2.54 1.97 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.34 0.84 0.66 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