[SUBUR] QoQ TTM Result on 30-Apr-2018 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
28-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
30-Apr-2018 [#3]
Profit Trend
QoQ- -37.76%
YoY- 51.53%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 288,810 298,169 322,187 373,126 430,766 468,890 498,700 -30.45%
PBT -16,653 -6,894 -6,980 9,615 12,623 4,812 4,710 -
Tax -8,611 -10,328 -12,349 -24,183 -23,053 -23,250 -21,168 -45.00%
NP -25,264 -17,222 -19,329 -14,568 -10,430 -18,438 -16,458 32.96%
-
NP to SH -25,308 -17,573 -19,580 -15,003 -10,891 -18,789 -16,752 31.56%
-
Tax Rate - - - 251.51% 182.63% 483.17% 449.43% -
Total Cost 314,074 315,391 341,516 387,694 441,196 487,328 515,158 -28.03%
-
Net Worth 592,562 600,093 605,743 620,792 626,439 628,320 630,201 -4.01%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 592,562 600,093 605,743 620,792 626,439 628,320 630,201 -4.01%
NOSH 209,000 209,000 209,000 209,000 209,000 209,000 209,000 0.00%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin -8.75% -5.78% -6.00% -3.90% -2.42% -3.93% -3.30% -
ROE -4.27% -2.93% -3.23% -2.42% -1.74% -2.99% -2.66% -
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 153.53 158.50 171.27 198.35 228.98 249.25 265.10 -30.45%
EPS -13.45 -9.34 -10.41 -7.98 -5.79 -9.99 -8.90 31.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.15 3.19 3.22 3.30 3.33 3.34 3.35 -4.01%
Adjusted Per Share Value based on latest NOSH - 209,000
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 138.19 142.66 154.16 178.53 206.11 224.35 238.61 -30.45%
EPS -12.11 -8.41 -9.37 -7.18 -5.21 -8.99 -8.02 31.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8352 2.8713 2.8983 2.9703 2.9973 3.0063 3.0153 -4.01%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.50 0.765 0.89 0.99 1.20 1.28 1.37 -
P/RPS 0.33 0.48 0.52 0.50 0.52 0.51 0.52 -26.09%
P/EPS -3.72 -8.19 -8.55 -12.41 -20.73 -12.82 -15.38 -61.07%
EY -26.91 -12.21 -11.69 -8.06 -4.82 -7.80 -6.50 157.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.24 0.28 0.30 0.36 0.38 0.41 -46.50%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 22/03/19 21/12/18 27/09/18 28/06/18 29/03/18 28/12/17 29/09/17 -
Price 0.515 0.46 0.83 0.88 1.00 1.24 1.30 -
P/RPS 0.34 0.29 0.48 0.44 0.44 0.50 0.49 -21.57%
P/EPS -3.83 -4.92 -7.97 -11.03 -17.27 -12.42 -14.60 -58.92%
EY -26.12 -20.31 -12.54 -9.06 -5.79 -8.05 -6.85 143.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.14 0.26 0.27 0.30 0.37 0.39 -44.69%

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