[SUBUR] QoQ Cumulative Quarter Result on 31-Jul-2013 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 121.28%
YoY- -53.12%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 642,855 412,257 214,435 768,844 593,035 407,449 229,537 99.06%
PBT 35,533 23,353 13,009 20,086 10,149 7,129 4,582 293.26%
Tax -8,091 -5,995 -3,870 -3,994 -2,874 -2,081 -1,363 228.91%
NP 27,442 17,358 9,139 16,092 7,275 5,048 3,219 318.95%
-
NP to SH 27,442 17,358 9,139 16,098 7,275 5,048 3,219 318.95%
-
Tax Rate 22.77% 25.67% 29.75% 19.88% 28.32% 29.19% 29.75% -
Total Cost 615,413 394,899 205,296 752,752 585,760 402,401 226,318 95.17%
-
Net Worth 690,281 677,018 673,202 664,274 656,065 661,137 658,859 3.16%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 690,281 677,018 673,202 664,274 656,065 661,137 658,859 3.16%
NOSH 188,087 188,060 188,045 188,179 187,984 188,358 188,245 -0.05%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 4.27% 4.21% 4.26% 2.09% 1.23% 1.24% 1.40% -
ROE 3.98% 2.56% 1.36% 2.42% 1.11% 0.76% 0.49% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 341.78 219.21 114.03 408.57 315.47 216.32 121.93 99.17%
EPS 14.59 9.23 4.86 8.60 3.87 2.68 1.71 319.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.60 3.58 3.53 3.49 3.51 3.50 3.22%
Adjusted Per Share Value based on latest NOSH - 187,934
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 307.59 197.25 102.60 367.87 283.75 194.95 109.83 99.06%
EPS 13.13 8.31 4.37 7.70 3.48 2.42 1.54 318.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3028 3.2393 3.2211 3.1783 3.1391 3.1633 3.1524 3.16%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 2.26 1.97 1.92 1.93 1.84 1.97 2.22 -
P/RPS 0.66 0.90 1.68 0.47 0.58 0.91 1.82 -49.24%
P/EPS 15.49 21.34 39.51 22.56 47.55 73.51 129.82 -75.85%
EY 6.46 4.69 2.53 4.43 2.10 1.36 0.77 314.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.55 0.54 0.55 0.53 0.56 0.63 -1.06%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 27/06/14 27/03/14 20/12/13 27/09/13 28/06/13 19/03/13 20/12/12 -
Price 2.14 2.17 1.97 1.95 1.85 1.82 2.09 -
P/RPS 0.63 0.99 1.73 0.48 0.59 0.84 1.71 -48.70%
P/EPS 14.67 23.51 40.53 22.79 47.80 67.91 122.22 -75.76%
EY 6.82 4.25 2.47 4.39 2.09 1.47 0.82 312.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.55 0.55 0.53 0.52 0.60 -2.24%

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