[SUBUR] YoY Quarter Result on 31-Oct-2002 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
20-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 79.01%
YoY- 578.89%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 132,647 134,225 114,517 100,059 82,182 83,174 68,971 -0.69%
PBT 22,029 26,275 13,855 22,646 -3,879 8,515 10,271 -0.81%
Tax -6,104 -5,119 -4,792 -4,070 3,879 -1,226 -1,771 -1.31%
NP 15,925 21,156 9,063 18,576 0 7,289 8,500 -0.66%
-
NP to SH 15,925 21,156 9,063 18,576 -3,879 7,289 8,500 -0.66%
-
Tax Rate 27.71% 19.48% 34.59% 17.97% - 14.40% 17.24% -
Total Cost 116,722 113,069 105,454 81,483 82,182 75,885 60,471 -0.70%
-
Net Worth 463,041 408,632 368,730 319,931 297,923 322,398 223,180 -0.77%
Dividend
30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div 14,526 13,001 - - - - - -100.00%
Div Payout % 91.22% 61.46% - - - - - -
Equity
30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 463,041 408,632 368,730 319,931 297,923 322,398 223,180 -0.77%
NOSH 181,584 185,741 194,068 199,956 199,948 200,247 200,000 0.10%
Ratio Analysis
30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 12.01% 15.76% 7.91% 18.57% 0.00% 8.76% 12.32% -
ROE 3.44% 5.18% 2.46% 5.81% -1.30% 2.26% 3.81% -
Per Share
30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 73.05 72.26 59.01 50.04 41.10 41.54 34.49 -0.79%
EPS 8.77 11.39 4.67 9.29 -1.94 3.64 4.25 -0.77%
DPS 8.00 7.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.55 2.20 1.90 1.60 1.49 1.61 1.1159 -0.87%
Adjusted Per Share Value based on latest NOSH - 199,956
30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 63.47 64.22 54.79 47.88 39.32 39.80 33.00 -0.69%
EPS 7.62 10.12 4.34 8.89 -1.86 3.49 4.07 -0.66%
DPS 6.95 6.22 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.2155 1.9552 1.7643 1.5308 1.4255 1.5426 1.0678 -0.77%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 28/04/06 29/04/05 30/04/04 31/10/02 - - - -
Price 3.32 2.69 2.82 1.60 0.00 0.00 0.00 -
P/RPS 4.54 3.72 4.78 3.20 0.00 0.00 0.00 -100.00%
P/EPS 37.86 23.62 60.39 17.22 0.00 0.00 0.00 -100.00%
EY 2.64 4.23 1.66 5.81 0.00 0.00 0.00 -100.00%
DY 2.41 2.60 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.30 1.22 1.48 1.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 26/06/06 28/06/05 25/06/04 20/12/02 10/12/01 13/12/00 20/12/99 -
Price 3.22 2.58 2.79 1.32 0.00 0.00 0.00 -
P/RPS 4.41 3.57 4.73 2.64 0.00 0.00 0.00 -100.00%
P/EPS 36.72 22.65 59.74 14.21 0.00 0.00 0.00 -100.00%
EY 2.72 4.41 1.67 7.04 0.00 0.00 0.00 -100.00%
DY 2.48 2.71 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.26 1.17 1.47 0.83 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