[SUBUR] QoQ Quarter Result on 30-Apr-2014 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
27-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 22.69%
YoY- 352.81%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 229,965 216,268 244,261 230,598 197,822 214,435 175,809 19.54%
PBT -3,980 8,017 15,441 12,180 10,344 13,009 9,938 -
Tax 1,541 -2,329 -4,256 -2,096 -2,125 -3,870 -1,120 -
NP -2,439 5,688 11,185 10,084 8,219 9,139 8,818 -
-
NP to SH -2,439 5,688 11,212 10,084 8,219 9,139 8,824 -
-
Tax Rate - 29.05% 27.56% 17.21% 20.54% 29.75% 11.27% -
Total Cost 232,404 210,580 233,076 220,514 189,603 205,296 166,991 24.57%
-
Net Worth 690,424 704,407 705,449 668,019 677,080 673,202 663,409 2.68%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 690,424 704,407 705,449 668,019 677,080 673,202 663,409 2.68%
NOSH 187,615 188,344 188,119 182,021 188,077 188,045 187,934 -0.11%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin -1.06% 2.63% 4.58% 4.37% 4.15% 4.26% 5.02% -
ROE -0.35% 0.81% 1.59% 1.51% 1.21% 1.36% 1.33% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 122.57 114.83 129.84 126.69 105.18 114.03 93.55 19.67%
EPS -1.30 3.02 6.01 5.54 4.37 4.86 4.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.68 3.74 3.75 3.67 3.60 3.58 3.53 2.80%
Adjusted Per Share Value based on latest NOSH - 182,021
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 110.03 103.48 116.87 110.33 94.65 102.60 84.12 19.54%
EPS -1.17 2.72 5.36 4.82 3.93 4.37 4.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3035 3.3704 3.3754 3.1963 3.2396 3.2211 3.1742 2.69%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 1.97 2.12 2.30 2.26 1.97 1.92 1.93 -
P/RPS 1.61 1.85 1.77 1.78 1.87 1.68 2.06 -15.11%
P/EPS -151.54 70.20 38.59 40.79 45.08 39.51 41.11 -
EY -0.66 1.42 2.59 2.45 2.22 2.53 2.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.61 0.62 0.55 0.54 0.55 -1.21%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 26/03/15 23/12/14 30/09/14 27/06/14 27/03/14 20/12/13 27/09/13 -
Price 1.90 1.86 2.24 2.14 2.17 1.97 1.95 -
P/RPS 1.55 1.62 1.73 1.69 2.06 1.73 2.08 -17.76%
P/EPS -146.15 61.59 37.58 38.63 49.66 40.53 41.53 -
EY -0.68 1.62 2.66 2.59 2.01 2.47 2.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.60 0.58 0.60 0.55 0.55 -3.66%

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