[SUBUR] YoY TTM Result on 31-Jul-2001 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
14-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jul-2001 [#2]
Profit Trend
QoQ- -126.88%
YoY- -108.58%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 444,749 379,389 344,794 314,043 290,311 12.94%
PBT 54,684 58,469 3,217 -2,905 45,329 5.50%
Tax -14,742 -15,562 -1,347 10,194 -6,209 27.98%
NP 39,942 42,907 1,870 7,289 39,120 0.59%
-
NP to SH 39,942 42,907 1,870 -3,355 39,120 0.59%
-
Tax Rate 26.96% 26.62% 41.87% - 13.70% -
Total Cost 404,807 336,482 342,924 306,754 251,191 14.58%
-
Net Worth 373,440 362,256 301,912 302,188 248,041 12.38%
Dividend
31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 9,891 - - 5,999 9,989 -0.28%
Div Payout % 24.76% - - 0.00% 25.54% -
Equity
31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 373,440 362,256 301,912 302,188 248,041 12.38%
NOSH 197,587 199,042 199,942 200,124 199,872 -0.32%
Ratio Analysis
31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 8.98% 11.31% 0.54% 2.32% 13.48% -
ROE 10.70% 11.84% 0.62% -1.11% 15.77% -
Per Share
31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 225.09 190.61 172.45 156.92 145.25 13.31%
EPS 20.21 21.56 0.94 -1.68 19.57 0.92%
DPS 5.00 0.00 0.00 3.00 5.00 0.00%
NAPS 1.89 1.82 1.51 1.51 1.241 12.75%
Adjusted Per Share Value based on latest NOSH - 200,124
31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 212.80 181.53 164.97 150.26 138.90 12.94%
EPS 19.11 20.53 0.89 -1.61 18.72 0.59%
DPS 4.73 0.00 0.00 2.87 4.78 -0.29%
NAPS 1.7868 1.7333 1.4446 1.4459 1.1868 12.38%
Price Multiplier on Financial Quarter End Date
31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 30/01/04 31/07/03 31/07/02 - - -
Price 1.96 1.89 1.76 0.00 0.00 -
P/RPS 0.87 0.99 1.02 0.00 0.00 -
P/EPS 9.70 8.77 188.18 0.00 0.00 -
EY 10.31 11.41 0.53 0.00 0.00 -
DY 2.55 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.04 1.17 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 24/03/04 26/09/03 20/09/02 14/09/01 25/09/00 -
Price 2.76 1.70 1.35 0.00 0.00 -
P/RPS 1.23 0.89 0.78 0.00 0.00 -
P/EPS 13.65 7.89 144.34 0.00 0.00 -
EY 7.32 12.68 0.69 0.00 0.00 -
DY 1.81 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.93 0.89 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