[SUBUR] YoY Cumulative Quarter 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- 915.08%
YoY- 211.07%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 276,520 253,026 191,723 183,313 159,344 153,654 130,326 -0.79%
PBT 54,887 29,384 25,300 12,952 -10,298 24,125 25,086 -0.82%
Tax -15,234 -6,665 -8,077 -1,441 10,298 -2,995 -787 -3.08%
NP 39,653 22,719 17,223 11,511 0 21,130 24,299 -0.51%
-
NP to SH 39,653 22,719 17,223 11,511 -10,364 21,130 24,299 -0.51%
-
Tax Rate 27.76% 22.68% 31.92% 11.13% - 12.41% 3.14% -
Total Cost 236,867 230,307 174,500 171,802 159,344 132,524 106,027 -0.84%
-
Net Worth 389,815 375,387 363,219 301,764 302,116 248,082 10,499,568 3.54%
Dividend
31/01/05 31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 389,815 375,387 363,219 301,764 302,116 248,082 10,499,568 3.54%
NOSH 186,514 198,617 199,571 199,843 200,077 199,905 99,995 -0.65%
Ratio Analysis
31/01/05 31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 14.34% 8.98% 8.98% 6.28% 0.00% 13.75% 18.64% -
ROE 10.17% 6.05% 4.74% 3.81% -3.43% 8.52% 0.23% -
Per Share
31/01/05 31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 148.26 127.39 96.07 91.73 79.64 76.86 130.33 -0.13%
EPS 21.26 11.48 8.63 5.76 -5.18 10.57 12.15 -0.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 1.89 1.82 1.51 1.51 1.241 105.00 4.22%
Adjusted Per Share Value based on latest NOSH - 199,942
31/01/05 31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 132.31 121.07 91.73 87.71 76.24 73.52 62.36 -0.79%
EPS 18.97 10.87 8.24 5.51 -4.96 10.11 11.63 -0.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8651 1.7961 1.7379 1.4438 1.4455 1.187 50.2372 3.54%
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 31/01/05 30/01/04 31/07/03 31/07/02 - - - -
Price 2.72 1.96 1.89 1.76 0.00 0.00 0.00 -
P/RPS 1.83 1.54 1.97 1.92 0.00 0.00 0.00 -100.00%
P/EPS 12.79 17.14 21.90 30.56 0.00 0.00 0.00 -100.00%
EY 7.82 5.84 4.57 3.27 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 1.30 1.04 1.04 1.17 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 29/03/05 24/03/04 26/09/03 20/09/02 14/09/01 25/09/00 21/10/99 -
Price 2.55 2.76 1.70 1.35 0.00 0.00 0.00 -
P/RPS 1.72 2.17 1.77 1.47 0.00 0.00 0.00 -100.00%
P/EPS 11.99 24.13 19.70 23.44 0.00 0.00 0.00 -100.00%
EY 8.34 4.14 5.08 4.27 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 1.22 1.46 0.93 0.89 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