[SUBUR] QoQ TTM Result on 30-Apr-2017 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
30-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
30-Apr-2017 [#3]
Profit Trend
QoQ- 22.28%
YoY- -62.93%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 430,766 468,890 498,700 514,225 509,903 550,139 554,603 -15.46%
PBT 12,623 4,812 4,710 -22,325 -38,932 -32,446 -31,740 -
Tax -23,053 -23,250 -21,168 -8,668 -994 -395 -1,132 641.65%
NP -10,430 -18,438 -16,458 -30,993 -39,926 -32,841 -32,872 -53.38%
-
NP to SH -10,891 -18,789 -16,752 -30,950 -39,821 -32,785 -32,863 -52.01%
-
Tax Rate 182.63% 483.17% 449.43% - - - - -
Total Cost 441,196 487,328 515,158 545,218 549,829 582,980 587,475 -17.33%
-
Net Worth 626,439 628,320 630,201 620,795 624,558 632,083 648,839 -2.30%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 626,439 628,320 630,201 620,795 624,558 632,083 648,839 -2.30%
NOSH 209,000 209,000 209,000 209,000 188,120 188,120 188,069 7.26%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin -2.42% -3.93% -3.30% -6.03% -7.83% -5.97% -5.93% -
ROE -1.74% -2.99% -2.66% -4.99% -6.38% -5.19% -5.06% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 228.98 249.25 265.10 273.35 271.05 292.44 294.89 -15.48%
EPS -5.79 -9.99 -8.90 -16.45 -21.17 -17.43 -17.47 -52.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.33 3.34 3.35 3.30 3.32 3.36 3.45 -2.32%
Adjusted Per Share Value based on latest NOSH - 209,000
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 228.96 249.22 265.07 273.32 271.02 292.41 294.78 -15.46%
EPS -5.79 -9.99 -8.90 -16.45 -21.17 -17.43 -17.47 -52.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3296 3.3396 3.3496 3.2996 3.3196 3.3596 3.4487 -2.30%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 1.20 1.28 1.37 1.36 1.45 1.47 1.45 -
P/RPS 0.52 0.51 0.52 0.50 0.53 0.50 0.49 4.02%
P/EPS -20.73 -12.82 -15.38 -8.27 -6.85 -8.43 -8.30 83.77%
EY -4.82 -7.80 -6.50 -12.10 -14.60 -11.86 -12.05 -45.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.41 0.41 0.44 0.44 0.42 -9.74%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 29/03/18 28/12/17 29/09/17 30/06/17 29/03/17 22/12/16 29/09/16 -
Price 1.00 1.24 1.30 1.38 1.40 1.37 1.50 -
P/RPS 0.44 0.50 0.49 0.50 0.52 0.47 0.51 -9.34%
P/EPS -17.27 -12.42 -14.60 -8.39 -6.61 -7.86 -8.58 59.21%
EY -5.79 -8.05 -6.85 -11.92 -15.12 -12.72 -11.65 -37.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.39 0.42 0.42 0.41 0.43 -21.28%

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