[SUBUR] QoQ Annualized Quarter Result on 30-Apr-2014 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
27-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 5.4%
YoY- 277.21%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 892,466 865,072 887,116 857,140 824,514 857,740 768,844 10.42%
PBT 8,074 32,068 50,974 47,377 46,706 52,036 20,086 -45.44%
Tax -1,576 -9,316 -12,347 -10,788 -11,990 -15,480 -3,994 -46.11%
NP 6,498 22,752 38,627 36,589 34,716 36,556 16,092 -45.27%
-
NP to SH 6,498 22,752 38,654 36,589 34,716 36,556 16,098 -45.29%
-
Tax Rate 19.52% 29.05% 24.22% 22.77% 25.67% 29.75% 19.88% -
Total Cost 885,968 842,320 848,489 820,550 789,798 821,184 752,752 11.44%
-
Net Worth 691,116 704,407 705,364 690,281 677,018 673,202 664,274 2.66%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 691,116 704,407 705,364 690,281 677,018 673,202 664,274 2.66%
NOSH 187,803 188,344 188,097 188,087 188,060 188,045 188,179 -0.13%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 0.73% 2.63% 4.35% 4.27% 4.21% 4.26% 2.09% -
ROE 0.94% 3.23% 5.48% 5.30% 5.13% 5.43% 2.42% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 475.21 459.30 471.63 455.71 438.43 456.13 408.57 10.56%
EPS 3.46 12.08 20.60 19.45 18.46 19.44 8.60 -45.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.68 3.74 3.75 3.67 3.60 3.58 3.53 2.80%
Adjusted Per Share Value based on latest NOSH - 182,021
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 427.02 413.91 424.46 410.11 394.50 410.40 367.87 10.42%
EPS 3.11 10.89 18.49 17.51 16.61 17.49 7.70 -45.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3068 3.3704 3.3749 3.3028 3.2393 3.2211 3.1783 2.67%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 1.97 2.12 2.30 2.26 1.97 1.92 1.93 -
P/RPS 0.41 0.46 0.49 0.50 0.45 0.42 0.47 -8.68%
P/EPS 56.94 17.55 11.19 11.62 10.67 9.88 22.56 85.06%
EY 1.76 5.70 8.93 8.61 9.37 10.13 4.43 -45.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.61 0.62 0.55 0.54 0.55 -1.21%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 26/03/15 23/12/14 30/09/14 27/06/14 27/03/14 20/12/13 27/09/13 -
Price 1.90 1.86 2.24 2.14 2.17 1.97 1.95 -
P/RPS 0.40 0.40 0.47 0.47 0.49 0.43 0.48 -11.41%
P/EPS 54.91 15.40 10.90 11.00 11.76 10.13 22.79 79.43%
EY 1.82 6.49 9.17 9.09 8.51 9.87 4.39 -44.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.60 0.58 0.60 0.55 0.55 -3.66%

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