[SUBUR] QoQ Annualized Quarter Result on 31-Jan-2014 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
27-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- -5.03%
YoY- 243.86%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 865,072 887,116 857,140 824,514 857,740 768,844 790,713 6.15%
PBT 32,068 50,974 47,377 46,706 52,036 20,086 13,532 77.46%
Tax -9,316 -12,347 -10,788 -11,990 -15,480 -3,994 -3,832 80.50%
NP 22,752 38,627 36,589 34,716 36,556 16,092 9,700 76.26%
-
NP to SH 22,752 38,654 36,589 34,716 36,556 16,098 9,700 76.26%
-
Tax Rate 29.05% 24.22% 22.77% 25.67% 29.75% 19.88% 28.32% -
Total Cost 842,320 848,489 820,550 789,798 821,184 752,752 781,013 5.15%
-
Net Worth 704,407 705,364 690,281 677,018 673,202 664,274 656,065 4.84%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 704,407 705,364 690,281 677,018 673,202 664,274 656,065 4.84%
NOSH 188,344 188,097 188,087 188,060 188,045 188,179 187,984 0.12%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 2.63% 4.35% 4.27% 4.21% 4.26% 2.09% 1.23% -
ROE 3.23% 5.48% 5.30% 5.13% 5.43% 2.42% 1.48% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 459.30 471.63 455.71 438.43 456.13 408.57 420.63 6.02%
EPS 12.08 20.60 19.45 18.46 19.44 8.60 5.16 76.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.74 3.75 3.67 3.60 3.58 3.53 3.49 4.70%
Adjusted Per Share Value based on latest NOSH - 188,077
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 413.91 424.46 410.11 394.50 410.40 367.87 378.33 6.15%
EPS 10.89 18.49 17.51 16.61 17.49 7.70 4.64 76.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3704 3.3749 3.3028 3.2393 3.2211 3.1783 3.1391 4.84%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 2.12 2.30 2.26 1.97 1.92 1.93 1.84 -
P/RPS 0.46 0.49 0.50 0.45 0.42 0.47 0.44 2.99%
P/EPS 17.55 11.19 11.62 10.67 9.88 22.56 35.66 -37.58%
EY 5.70 8.93 8.61 9.37 10.13 4.43 2.80 60.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.62 0.55 0.54 0.55 0.53 4.95%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 23/12/14 30/09/14 27/06/14 27/03/14 20/12/13 27/09/13 28/06/13 -
Price 1.86 2.24 2.14 2.17 1.97 1.95 1.85 -
P/RPS 0.40 0.47 0.47 0.49 0.43 0.48 0.44 -6.14%
P/EPS 15.40 10.90 11.00 11.76 10.13 22.79 35.85 -42.98%
EY 6.49 9.17 9.09 8.51 9.87 4.39 2.79 75.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.60 0.58 0.60 0.55 0.55 0.53 -3.79%

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