[SUBUR] QoQ Cumulative Quarter Result on 31-Oct-2014 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
23-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Oct-2014 [#1]
Profit Trend
QoQ- -85.28%
YoY- -37.76%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 753,947 622,980 446,233 216,268 887,116 642,855 412,257 49.71%
PBT 2,366 5,656 4,037 8,017 50,974 35,533 23,353 -78.35%
Tax 189 300 -788 -2,329 -12,347 -8,091 -5,995 -
NP 2,555 5,956 3,249 5,688 38,627 27,442 17,358 -72.21%
-
NP to SH 2,562 5,956 3,249 5,688 38,654 27,442 17,358 -72.16%
-
Tax Rate -7.99% -5.30% 19.52% 29.05% 24.22% 22.77% 25.67% -
Total Cost 751,392 617,024 442,984 210,580 848,489 615,413 394,899 53.73%
-
Net Worth 674,672 683,906 691,116 704,407 705,364 690,281 677,018 -0.23%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 674,672 683,906 691,116 704,407 705,364 690,281 677,018 -0.23%
NOSH 188,455 187,886 187,803 188,344 188,097 188,087 188,060 0.14%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 0.34% 0.96% 0.73% 2.63% 4.35% 4.27% 4.21% -
ROE 0.38% 0.87% 0.47% 0.81% 5.48% 3.98% 2.56% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 400.07 331.57 237.61 114.83 471.63 341.78 219.21 49.50%
EPS 1.36 3.17 1.73 3.02 20.60 14.59 9.23 -72.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.58 3.64 3.68 3.74 3.75 3.67 3.60 -0.37%
Adjusted Per Share Value based on latest NOSH - 188,344
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 360.74 298.08 213.51 103.48 424.46 307.59 197.25 49.71%
EPS 1.23 2.85 1.55 2.72 18.49 13.13 8.31 -72.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2281 3.2723 3.3068 3.3704 3.3749 3.3028 3.2393 -0.23%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 1.72 1.82 1.97 2.12 2.30 2.26 1.97 -
P/RPS 0.43 0.55 0.83 1.85 0.49 0.66 0.90 -38.96%
P/EPS 126.52 57.41 113.87 70.20 11.19 15.49 21.34 228.64%
EY 0.79 1.74 0.88 1.42 8.93 6.46 4.69 -69.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.54 0.57 0.61 0.62 0.55 -8.69%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 26/06/15 26/03/15 23/12/14 30/09/14 27/06/14 27/03/14 -
Price 1.54 1.69 1.90 1.86 2.24 2.14 2.17 -
P/RPS 0.38 0.51 0.80 1.62 0.47 0.63 0.99 -47.27%
P/EPS 113.28 53.31 109.83 61.59 10.90 14.67 23.51 186.09%
EY 0.88 1.88 0.91 1.62 9.17 6.82 4.25 -65.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.52 0.50 0.60 0.58 0.60 -19.96%

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