[SUBUR] QoQ Annualized Quarter Result on 31-Oct-2013 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
20-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- 127.08%
YoY- 183.91%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 887,116 857,140 824,514 857,740 768,844 790,713 814,898 5.84%
PBT 50,974 47,377 46,706 52,036 20,086 13,532 14,258 134.35%
Tax -12,347 -10,788 -11,990 -15,480 -3,994 -3,832 -4,162 106.87%
NP 38,627 36,589 34,716 36,556 16,092 9,700 10,096 145.22%
-
NP to SH 38,654 36,589 34,716 36,556 16,098 9,700 10,096 145.33%
-
Tax Rate 24.22% 22.77% 25.67% 29.75% 19.88% 28.32% 29.19% -
Total Cost 848,489 820,550 789,798 821,184 752,752 781,013 804,802 3.59%
-
Net Worth 705,364 690,281 677,018 673,202 664,274 656,065 661,137 4.42%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 705,364 690,281 677,018 673,202 664,274 656,065 661,137 4.42%
NOSH 188,097 188,087 188,060 188,045 188,179 187,984 188,358 -0.09%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 4.35% 4.27% 4.21% 4.26% 2.09% 1.23% 1.24% -
ROE 5.48% 5.30% 5.13% 5.43% 2.42% 1.48% 1.53% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 471.63 455.71 438.43 456.13 408.57 420.63 432.63 5.93%
EPS 20.60 19.45 18.46 19.44 8.60 5.16 5.36 145.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.75 3.67 3.60 3.58 3.53 3.49 3.51 4.52%
Adjusted Per Share Value based on latest NOSH - 188,045
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 424.46 410.11 394.50 410.40 367.87 378.33 389.90 5.84%
EPS 18.49 17.51 16.61 17.49 7.70 4.64 4.83 145.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3749 3.3028 3.2393 3.2211 3.1783 3.1391 3.1633 4.42%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 2.30 2.26 1.97 1.92 1.93 1.84 1.97 -
P/RPS 0.49 0.50 0.45 0.42 0.47 0.44 0.46 4.31%
P/EPS 11.19 11.62 10.67 9.88 22.56 35.66 36.75 -54.83%
EY 8.93 8.61 9.37 10.13 4.43 2.80 2.72 121.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.55 0.54 0.55 0.53 0.56 5.88%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 30/09/14 27/06/14 27/03/14 20/12/13 27/09/13 28/06/13 19/03/13 -
Price 2.24 2.14 2.17 1.97 1.95 1.85 1.82 -
P/RPS 0.47 0.47 0.49 0.43 0.48 0.44 0.42 7.80%
P/EPS 10.90 11.00 11.76 10.13 22.79 35.85 33.96 -53.21%
EY 9.17 9.09 8.51 9.87 4.39 2.79 2.95 113.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.60 0.55 0.55 0.53 0.52 10.03%

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