[SUBUR] QoQ TTM Result on 31-Jul-2014 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
30-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- 6.58%
YoY- 140.12%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 867,241 921,092 888,949 887,116 818,664 773,652 753,742 9.83%
PBT 21,097 31,658 45,982 50,974 45,471 36,311 28,513 -18.23%
Tax -3,956 -7,140 -10,806 -12,347 -9,211 -7,908 -6,501 -28.25%
NP 17,141 24,518 35,176 38,627 36,260 28,403 22,012 -15.39%
-
NP to SH 17,168 24,545 35,203 38,654 36,266 28,409 22,018 -15.32%
-
Tax Rate 18.75% 22.55% 23.50% 24.22% 20.26% 21.78% 22.80% -
Total Cost 850,100 896,574 853,773 848,489 782,404 745,249 731,730 10.54%
-
Net Worth 684,269 690,424 704,407 705,449 668,019 677,080 673,202 1.09%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 684,269 690,424 704,407 705,449 668,019 677,080 673,202 1.09%
NOSH 187,986 187,615 188,344 188,119 182,021 188,077 188,045 -0.02%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 1.98% 2.66% 3.96% 4.35% 4.43% 3.67% 2.92% -
ROE 2.51% 3.56% 5.00% 5.48% 5.43% 4.20% 3.27% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 461.33 490.95 471.98 471.57 449.76 411.35 400.83 9.85%
EPS 9.13 13.08 18.69 20.55 19.92 15.10 11.71 -15.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.64 3.68 3.74 3.75 3.67 3.60 3.58 1.11%
Adjusted Per Share Value based on latest NOSH - 188,119
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 414.95 440.71 425.33 424.46 391.71 370.17 360.64 9.83%
EPS 8.21 11.74 16.84 18.49 17.35 13.59 10.53 -15.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.274 3.3035 3.3704 3.3754 3.1963 3.2396 3.2211 1.09%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 1.82 1.97 2.12 2.30 2.26 1.97 1.92 -
P/RPS 0.39 0.40 0.45 0.49 0.50 0.48 0.48 -12.96%
P/EPS 19.93 15.06 11.34 11.19 11.34 13.04 16.40 13.91%
EY 5.02 6.64 8.82 8.93 8.82 7.67 6.10 -12.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.57 0.61 0.62 0.55 0.54 -5.01%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 26/06/15 26/03/15 23/12/14 30/09/14 27/06/14 27/03/14 20/12/13 -
Price 1.69 1.90 1.86 2.24 2.14 2.17 1.97 -
P/RPS 0.37 0.39 0.39 0.48 0.48 0.53 0.49 -17.12%
P/EPS 18.51 14.52 9.95 10.90 10.74 14.37 16.82 6.60%
EY 5.40 6.89 10.05 9.17 9.31 6.96 5.94 -6.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.50 0.60 0.58 0.60 0.55 -11.25%

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