[SUBUR] QoQ Cumulative Quarter Result on 31-Jul-2014 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
30-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- 40.86%
YoY- 140.12%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 622,980 446,233 216,268 887,116 642,855 412,257 214,435 104.00%
PBT 5,656 4,037 8,017 50,974 35,533 23,353 13,009 -42.69%
Tax 300 -788 -2,329 -12,347 -8,091 -5,995 -3,870 -
NP 5,956 3,249 5,688 38,627 27,442 17,358 9,139 -24.89%
-
NP to SH 5,956 3,249 5,688 38,654 27,442 17,358 9,139 -24.89%
-
Tax Rate -5.30% 19.52% 29.05% 24.22% 22.77% 25.67% 29.75% -
Total Cost 617,024 442,984 210,580 848,489 615,413 394,899 205,296 108.68%
-
Net Worth 683,906 691,116 704,407 705,364 690,281 677,018 673,202 1.06%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 683,906 691,116 704,407 705,364 690,281 677,018 673,202 1.06%
NOSH 187,886 187,803 188,344 188,097 188,087 188,060 188,045 -0.05%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 0.96% 0.73% 2.63% 4.35% 4.27% 4.21% 4.26% -
ROE 0.87% 0.47% 0.81% 5.48% 3.98% 2.56% 1.36% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 331.57 237.61 114.83 471.63 341.78 219.21 114.03 104.12%
EPS 3.17 1.73 3.02 20.60 14.59 9.23 4.86 -24.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.64 3.68 3.74 3.75 3.67 3.60 3.58 1.11%
Adjusted Per Share Value based on latest NOSH - 188,119
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 298.08 213.51 103.48 424.46 307.59 197.25 102.60 104.00%
EPS 2.85 1.55 2.72 18.49 13.13 8.31 4.37 -24.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2723 3.3068 3.3704 3.3749 3.3028 3.2393 3.2211 1.05%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 1.82 1.97 2.12 2.30 2.26 1.97 1.92 -
P/RPS 0.55 0.83 1.85 0.49 0.66 0.90 1.68 -52.59%
P/EPS 57.41 113.87 70.20 11.19 15.49 21.34 39.51 28.37%
EY 1.74 0.88 1.42 8.93 6.46 4.69 2.53 -22.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.57 0.61 0.62 0.55 0.54 -5.01%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 26/06/15 26/03/15 23/12/14 30/09/14 27/06/14 27/03/14 20/12/13 -
Price 1.69 1.90 1.86 2.24 2.14 2.17 1.97 -
P/RPS 0.51 0.80 1.62 0.47 0.63 0.99 1.73 -55.80%
P/EPS 53.31 109.83 61.59 10.90 14.67 23.51 40.53 20.10%
EY 1.88 0.91 1.62 9.17 6.82 4.25 2.47 -16.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.50 0.60 0.58 0.60 0.55 -11.25%

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