[SUBUR] YoY TTM Result on 31-Oct-2001 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
10-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- -332.88%
YoY- -138.31%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 CAGR
Revenue 543,476 477,161 362,671 313,051 304,514 13.74%
PBT 103,628 60,792 29,742 -15,299 43,573 21.23%
Tax -28,806 -17,167 -5,417 11,420 -5,664 43.55%
NP 74,822 43,625 24,325 -3,879 37,909 16.31%
-
NP to SH 74,822 43,625 24,325 -14,523 37,909 16.31%
-
Tax Rate 27.80% 28.24% 18.21% - 13.00% -
Total Cost 468,654 433,536 338,346 316,930 266,605 13.35%
-
Net Worth 408,632 368,730 319,931 297,923 322,398 5.41%
Dividend
30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 CAGR
Div 22,457 9,891 - - 9,989 19.73%
Div Payout % 30.01% 22.67% - - 26.35% -
Equity
30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 408,632 368,730 319,931 297,923 322,398 5.41%
NOSH 185,741 194,068 199,956 199,948 200,247 -1.65%
Ratio Analysis
30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 13.77% 9.14% 6.71% -1.24% 12.45% -
ROE 18.31% 11.83% 7.60% -4.87% 11.76% -
Per Share
30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 CAGR
RPS 292.60 245.87 181.37 156.57 152.07 15.65%
EPS 40.28 22.48 12.17 -7.26 18.93 18.27%
DPS 12.09 5.10 0.00 0.00 5.00 21.68%
NAPS 2.20 1.90 1.60 1.49 1.61 7.18%
Adjusted Per Share Value based on latest NOSH - 199,948
30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 CAGR
RPS 260.04 228.31 173.53 149.79 145.70 13.74%
EPS 35.80 20.87 11.64 -6.95 18.14 16.31%
DPS 10.75 4.73 0.00 0.00 4.78 19.74%
NAPS 1.9552 1.7643 1.5308 1.4255 1.5426 5.41%
Price Multiplier on Financial Quarter End Date
30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 CAGR
Date 29/04/05 30/04/04 31/10/02 - - -
Price 2.69 2.82 1.60 0.00 0.00 -
P/RPS 0.92 1.15 0.88 0.00 0.00 -
P/EPS 6.68 12.54 13.15 0.00 0.00 -
EY 14.98 7.97 7.60 0.00 0.00 -
DY 4.49 1.81 0.00 0.00 0.00 -
P/NAPS 1.22 1.48 1.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 CAGR
Date 28/06/05 25/06/04 20/12/02 10/12/01 13/12/00 -
Price 2.58 2.79 1.32 0.00 0.00 -
P/RPS 0.88 1.13 0.73 0.00 0.00 -
P/EPS 6.40 12.41 10.85 0.00 0.00 -
EY 15.61 8.06 9.22 0.00 0.00 -
DY 4.69 1.83 0.00 0.00 0.00 -
P/NAPS 1.17 1.47 0.83 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