[SUBUR] YoY TTM 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- 112.52%
YoY- 155.74%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/01/05 31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 523,768 444,749 379,389 344,794 314,043 290,311 13.98%
PBT 91,208 54,684 58,469 3,217 -2,905 45,329 16.78%
Tax -28,479 -14,742 -15,562 -1,347 10,194 -6,209 40.20%
NP 62,729 39,942 42,907 1,870 7,289 39,120 11.04%
-
NP to SH 62,729 39,942 42,907 1,870 -3,355 39,120 11.04%
-
Tax Rate 31.22% 26.96% 26.62% 41.87% - 13.70% -
Total Cost 461,039 404,807 336,482 342,924 306,754 251,191 14.42%
-
Net Worth 389,386 373,440 362,256 301,912 302,188 248,041 10.52%
Dividend
31/01/05 31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 9,455 9,891 - - 5,999 9,989 -1.21%
Div Payout % 15.07% 24.76% - - 0.00% 25.54% -
Equity
31/01/05 31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 389,386 373,440 362,256 301,912 302,188 248,041 10.52%
NOSH 186,309 197,587 199,042 199,942 200,124 199,872 -1.54%
Ratio Analysis
31/01/05 31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 11.98% 8.98% 11.31% 0.54% 2.32% 13.48% -
ROE 16.11% 10.70% 11.84% 0.62% -1.11% 15.77% -
Per Share
31/01/05 31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 281.13 225.09 190.61 172.45 156.92 145.25 15.78%
EPS 33.67 20.21 21.56 0.94 -1.68 19.57 12.79%
DPS 5.08 5.00 0.00 0.00 3.00 5.00 0.35%
NAPS 2.09 1.89 1.82 1.51 1.51 1.241 12.26%
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 CAGR
RPS 250.61 212.80 181.53 164.97 150.26 138.90 13.99%
EPS 30.01 19.11 20.53 0.89 -1.61 18.72 11.03%
DPS 4.52 4.73 0.00 0.00 2.87 4.78 -1.23%
NAPS 1.8631 1.7868 1.7333 1.4446 1.4459 1.1868 10.52%
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 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 -
P/RPS 0.97 0.87 0.99 1.02 0.00 0.00 -
P/EPS 8.08 9.70 8.77 188.18 0.00 0.00 -
EY 12.38 10.31 11.41 0.53 0.00 0.00 -
DY 1.87 2.55 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.04 1.04 1.17 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 29/03/05 24/03/04 26/09/03 20/09/02 14/09/01 25/09/00 -
Price 2.55 2.76 1.70 1.35 0.00 0.00 -
P/RPS 0.91 1.23 0.89 0.78 0.00 0.00 -
P/EPS 7.57 13.65 7.89 144.34 0.00 0.00 -
EY 13.20 7.32 12.68 0.69 0.00 0.00 -
DY 1.99 1.81 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 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