[SUBUR] YoY TTM 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- -37.75%
YoY- -171.09%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 532,516 500,274 370,979 320,825 308,353 214,127 18.01%
PBT 109,597 65,705 46,121 -20,033 31,518 36,237 22.28%
Tax -24,937 -19,910 -8,926 10,392 -3,099 -4,084 38.94%
NP 84,660 45,795 37,195 -9,641 28,419 32,153 19.24%
-
NP to SH 84,660 45,795 37,195 -20,005 28,139 32,153 19.24%
-
Tax Rate 22.75% 30.30% 19.35% - 9.83% 11.27% -
Total Cost 447,856 454,479 333,784 330,466 279,934 181,974 17.78%
-
Net Worth 413,195 359,307 342,385 292,101 315,159 296,627 6.20%
Dividend
31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 13,001 19,346 - - 5,999 9,989 4.90%
Div Payout % 15.36% 42.25% - - 21.32% 31.07% -
Equity
31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 413,195 359,307 342,385 292,101 315,159 296,627 6.20%
NOSH 184,462 189,109 200,225 200,069 199,999 199,789 -1.44%
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% 10.03% -3.01% 9.22% 15.02% -
ROE 20.49% 12.75% 10.86% -6.85% 8.93% 10.84% -
Per Share
31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 288.69 264.54 185.28 160.36 154.18 107.18 19.73%
EPS 45.90 24.22 18.58 -10.00 14.07 16.09 20.99%
DPS 7.05 10.23 0.00 0.00 3.00 5.00 6.44%
NAPS 2.24 1.90 1.71 1.46 1.5758 1.4847 7.76%
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 254.79 239.37 177.50 153.50 147.54 102.45 18.01%
EPS 40.51 21.91 17.80 -9.57 13.46 15.38 19.24%
DPS 6.22 9.26 0.00 0.00 2.87 4.78 4.90%
NAPS 1.977 1.7192 1.6382 1.3976 1.5079 1.4193 6.20%
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 0.88 1.07 0.78 0.00 0.00 0.00 -
P/EPS 5.53 11.73 7.75 0.00 0.00 0.00 -
EY 18.07 8.53 12.90 0.00 0.00 0.00 -
DY 2.78 3.60 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.49 0.84 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 - -
Price 2.76 2.54 1.47 0.97 0.00 0.00 -
P/RPS 0.96 0.96 0.79 0.60 0.00 0.00 -
P/EPS 6.01 10.49 7.91 -9.70 0.00 0.00 -
EY 16.63 9.53 12.64 -10.31 0.00 0.00 -
DY 2.55 4.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.34 0.86 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