[SUBUR] QoQ Cumulative Quarter Result on 30-Apr-2013 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 44.12%
YoY- -70.08%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 412,257 214,435 768,844 593,035 407,449 229,537 665,844 -27.29%
PBT 23,353 13,009 20,086 10,149 7,129 4,582 47,145 -37.31%
Tax -5,995 -3,870 -3,994 -2,874 -2,081 -1,363 -12,805 -39.62%
NP 17,358 9,139 16,092 7,275 5,048 3,219 34,340 -36.46%
-
NP to SH 17,358 9,139 16,098 7,275 5,048 3,219 34,340 -36.46%
-
Tax Rate 25.67% 29.75% 19.88% 28.32% 29.19% 29.75% 27.16% -
Total Cost 394,899 205,296 752,752 585,760 402,401 226,318 631,504 -26.81%
-
Net Worth 677,018 673,202 664,274 656,065 661,137 658,859 656,497 2.06%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 677,018 673,202 664,274 656,065 661,137 658,859 656,497 2.06%
NOSH 188,060 188,045 188,179 187,984 188,358 188,245 188,108 -0.01%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 4.21% 4.26% 2.09% 1.23% 1.24% 1.40% 5.16% -
ROE 2.56% 1.36% 2.42% 1.11% 0.76% 0.49% 5.23% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 219.21 114.03 408.57 315.47 216.32 121.93 353.97 -27.28%
EPS 9.23 4.86 8.60 3.87 2.68 1.71 18.25 -36.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.60 3.58 3.53 3.49 3.51 3.50 3.49 2.08%
Adjusted Per Share Value based on latest NOSH - 188,728
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 197.25 102.60 367.87 283.75 194.95 109.83 318.59 -27.29%
EPS 8.31 4.37 7.70 3.48 2.42 1.54 16.43 -36.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2393 3.2211 3.1783 3.1391 3.1633 3.1524 3.1411 2.06%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.97 1.92 1.93 1.84 1.97 2.22 2.35 -
P/RPS 0.90 1.68 0.47 0.58 0.91 1.82 0.66 22.90%
P/EPS 21.34 39.51 22.56 47.55 73.51 129.82 12.87 39.96%
EY 4.69 2.53 4.43 2.10 1.36 0.77 7.77 -28.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.55 0.53 0.56 0.63 0.67 -12.29%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 27/03/14 20/12/13 27/09/13 28/06/13 19/03/13 20/12/12 26/09/12 -
Price 2.17 1.97 1.95 1.85 1.82 2.09 2.45 -
P/RPS 0.99 1.73 0.48 0.59 0.84 1.71 0.69 27.12%
P/EPS 23.51 40.53 22.79 47.80 67.91 122.22 13.42 45.17%
EY 4.25 2.47 4.39 2.09 1.47 0.82 7.45 -31.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.55 0.55 0.53 0.52 0.60 0.70 -9.74%

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