[SUBUR] QoQ Cumulative 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- -43.23%
YoY- 183.91%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 887,116 642,855 412,257 214,435 768,844 593,035 407,449 68.22%
PBT 50,974 35,533 23,353 13,009 20,086 10,149 7,129 272.48%
Tax -12,347 -8,091 -5,995 -3,870 -3,994 -2,874 -2,081 228.80%
NP 38,627 27,442 17,358 9,139 16,092 7,275 5,048 289.76%
-
NP to SH 38,654 27,442 17,358 9,139 16,098 7,275 5,048 289.94%
-
Tax Rate 24.22% 22.77% 25.67% 29.75% 19.88% 28.32% 29.19% -
Total Cost 848,489 615,413 394,899 205,296 752,752 585,760 402,401 64.65%
-
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% 3.98% 2.56% 1.36% 2.42% 1.11% 0.76% -
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 471.63 341.78 219.21 114.03 408.57 315.47 216.32 68.37%
EPS 20.60 14.59 9.23 4.86 8.60 3.87 2.68 290.94%
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 424.46 307.59 197.25 102.60 367.87 283.75 194.95 68.22%
EPS 18.49 13.13 8.31 4.37 7.70 3.48 2.42 289.37%
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 0.66 0.90 1.68 0.47 0.58 0.91 -33.88%
P/EPS 11.19 15.49 21.34 39.51 22.56 47.55 73.51 -71.58%
EY 8.93 6.46 4.69 2.53 4.43 2.10 1.36 251.86%
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 0.63 0.99 1.73 0.48 0.59 0.84 -32.17%
P/EPS 10.90 14.67 23.51 40.53 22.79 47.80 67.91 -70.56%
EY 9.17 6.82 4.25 2.47 4.39 2.09 1.47 240.00%
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