[SUBUR] QoQ TTM 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- 27.66%
YoY- 109.63%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 921,092 888,949 887,116 818,664 773,652 753,742 768,844 12.76%
PBT 31,658 45,982 50,974 45,471 36,311 28,513 20,086 35.32%
Tax -7,140 -10,806 -12,347 -9,211 -7,908 -6,501 -3,994 47.14%
NP 24,518 35,176 38,627 36,260 28,403 22,012 16,092 32.30%
-
NP to SH 24,545 35,203 38,654 36,266 28,409 22,018 16,098 32.37%
-
Tax Rate 22.55% 23.50% 24.22% 20.26% 21.78% 22.80% 19.88% -
Total Cost 896,574 853,773 848,489 782,404 745,249 731,730 752,752 12.32%
-
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 2.66% 3.96% 4.35% 4.43% 3.67% 2.92% 2.09% -
ROE 3.56% 5.00% 5.48% 5.43% 4.20% 3.27% 2.43% -
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 490.95 471.98 471.57 449.76 411.35 400.83 409.10 12.89%
EPS 13.08 18.69 20.55 19.92 15.10 11.71 8.57 32.45%
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 440.71 425.33 424.46 391.71 370.17 360.64 367.87 12.76%
EPS 11.74 16.84 18.49 17.35 13.59 10.53 7.70 32.36%
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 0.40 0.45 0.49 0.50 0.48 0.48 0.47 -10.16%
P/EPS 15.06 11.34 11.19 11.34 13.04 16.40 22.53 -23.49%
EY 6.64 8.82 8.93 8.82 7.67 6.10 4.44 30.67%
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 0.39 0.39 0.48 0.48 0.53 0.49 0.48 -12.89%
P/EPS 14.52 9.95 10.90 10.74 14.37 16.82 22.77 -25.85%
EY 6.89 10.05 9.17 9.31 6.96 5.94 4.39 34.94%
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