[SUBUR] QoQ 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- 21.83%
YoY- -70.34%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 197,822 214,435 175,809 185,586 177,912 229,537 168,044 11.45%
PBT 10,344 13,009 9,938 3,020 2,546 4,582 14,582 -20.41%
Tax -2,125 -3,870 -1,120 -793 -718 -1,363 -4,556 -39.77%
NP 8,219 9,139 8,818 2,227 1,828 3,219 10,026 -12.37%
-
NP to SH 8,219 9,139 8,824 2,227 1,828 3,219 10,026 -12.37%
-
Tax Rate 20.54% 29.75% 11.27% 26.26% 28.20% 29.75% 31.24% -
Total Cost 189,603 205,296 166,991 183,359 176,084 226,318 158,018 12.87%
-
Net Worth 677,080 673,202 663,409 658,663 661,472 658,859 564,829 12.80%
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 677,080 673,202 663,409 658,663 661,472 658,859 564,829 12.80%
NOSH 188,077 188,045 187,934 188,728 188,453 188,245 188,276 -0.07%
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 4.15% 4.26% 5.02% 1.20% 1.03% 1.40% 5.97% -
ROE 1.21% 1.36% 1.33% 0.34% 0.28% 0.49% 1.78% -
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 105.18 114.03 93.55 98.33 94.41 121.93 89.25 11.53%
EPS 4.37 4.86 4.69 1.18 0.97 1.71 5.33 -12.36%
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 3.00 12.88%
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 94.65 102.60 84.12 88.80 85.13 109.83 80.40 11.45%
EPS 3.93 4.37 4.22 1.07 0.87 1.54 4.80 -12.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2396 3.2211 3.1742 3.1515 3.1649 3.1524 2.7025 12.80%
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 1.87 1.68 2.06 1.87 2.09 1.82 2.63 -20.28%
P/EPS 45.08 39.51 41.11 155.93 203.09 129.82 44.13 1.42%
EY 2.22 2.53 2.43 0.64 0.49 0.77 2.27 -1.46%
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 0.78 -20.72%
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 2.06 1.73 2.08 1.88 1.93 1.71 2.74 -17.27%
P/EPS 49.66 40.53 41.53 156.78 187.63 122.22 46.01 5.20%
EY 2.01 2.47 2.41 0.64 0.53 0.82 2.17 -4.96%
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 0.82 -18.75%

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