[SUBUR] YoY 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- 119.68%
YoY- 128.78%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
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 147,044 143,433 82,105 82,341 73,125 71,862 0 -100.00%
PBT 30,886 17,289 7,747 2,202 -3,874 12,926 0 -100.00%
Tax -8,094 -3,580 -2,367 -1,068 3,874 -1,210 0 -100.00%
NP 22,792 13,709 5,380 1,134 0 11,716 0 -100.00%
-
NP to SH 22,792 13,709 5,380 1,134 -3,940 11,716 0 -100.00%
-
Tax Rate 26.21% 20.71% 30.55% 48.50% - 9.36% - -
Total Cost 124,252 129,724 76,725 81,207 73,125 60,146 0 -100.00%
-
Net Worth 383,363 365,968 355,999 290,463 310,240 237,778 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 - 9,891 - - - - - -
Div Payout % - 72.15% - - - - - -
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 383,363 365,968 355,999 290,463 310,240 237,778 0 -100.00%
NOSH 190,728 197,821 199,999 198,947 199,999 199,931 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 5.95% 3.75% 1.51% 0.39% -1.27% 4.93% 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 77.10 72.51 41.05 41.39 36.56 35.94 0.00 -100.00%
EPS 11.95 6.93 2.69 0.57 -1.97 5.86 0.00 -100.00%
DPS 0.00 5.00 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 70.36 68.63 39.28 39.40 34.99 34.38 0.00 -100.00%
EPS 10.91 6.56 2.57 0.54 -1.89 5.61 0.00 -100.00%
DPS 0.00 4.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8343 1.751 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 3.24 2.57 3.22 2.54 0.00 0.00 0.00 -100.00%
P/EPS 20.92 26.84 49.07 184.21 0.00 0.00 0.00 -100.00%
EY 4.78 3.73 2.04 0.54 0.00 0.00 0.00 -100.00%
DY 0.00 2.69 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 3.06 2.55 3.70 2.54 0.00 0.00 0.00 -100.00%
P/EPS 19.75 26.70 56.51 184.21 0.00 0.00 0.00 -100.00%
EY 5.06 3.75 1.77 0.54 0.00 0.00 0.00 -100.00%
DY 0.00 2.70 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