[SUBUR] QoQ TTM Result on 31-Jul-2017 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
29-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jul-2017 [#4]
Profit Trend
QoQ- 45.87%
YoY- 49.02%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 373,126 430,766 468,890 498,700 514,225 509,903 550,139 -22.85%
PBT 9,615 12,623 4,812 4,710 -22,325 -38,932 -32,446 -
Tax -24,183 -23,053 -23,250 -21,168 -8,668 -994 -395 1465.12%
NP -14,568 -10,430 -18,438 -16,458 -30,993 -39,926 -32,841 -41.92%
-
NP to SH -15,003 -10,891 -18,789 -16,752 -30,950 -39,821 -32,785 -40.70%
-
Tax Rate 251.51% 182.63% 483.17% 449.43% - - - -
Total Cost 387,694 441,196 487,328 515,158 545,218 549,829 582,980 -23.86%
-
Net Worth 620,792 626,439 628,320 630,201 620,795 624,558 632,083 -1.19%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 620,792 626,439 628,320 630,201 620,795 624,558 632,083 -1.19%
NOSH 209,000 209,000 209,000 209,000 209,000 188,120 188,120 7.28%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin -3.90% -2.42% -3.93% -3.30% -6.03% -7.83% -5.97% -
ROE -2.42% -1.74% -2.99% -2.66% -4.99% -6.38% -5.19% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 198.35 228.98 249.25 265.10 273.35 271.05 292.44 -22.85%
EPS -7.98 -5.79 -9.99 -8.90 -16.45 -21.17 -17.43 -40.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.30 3.33 3.34 3.35 3.30 3.32 3.36 -1.19%
Adjusted Per Share Value based on latest NOSH - 209,000
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 178.53 206.11 224.35 238.61 246.04 243.97 263.22 -22.85%
EPS -7.18 -5.21 -8.99 -8.02 -14.81 -19.05 -15.69 -40.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9703 2.9973 3.0063 3.0153 2.9703 2.9883 3.0243 -1.19%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.99 1.20 1.28 1.37 1.36 1.45 1.47 -
P/RPS 0.50 0.52 0.51 0.52 0.50 0.53 0.50 0.00%
P/EPS -12.41 -20.73 -12.82 -15.38 -8.27 -6.85 -8.43 29.50%
EY -8.06 -4.82 -7.80 -6.50 -12.10 -14.60 -11.86 -22.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.36 0.38 0.41 0.41 0.44 0.44 -22.58%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 28/06/18 29/03/18 28/12/17 29/09/17 30/06/17 29/03/17 22/12/16 -
Price 0.88 1.00 1.24 1.30 1.38 1.40 1.37 -
P/RPS 0.44 0.44 0.50 0.49 0.50 0.52 0.47 -4.31%
P/EPS -11.03 -17.27 -12.42 -14.60 -8.39 -6.61 -7.86 25.42%
EY -9.06 -5.79 -8.05 -6.85 -11.92 -15.12 -12.72 -20.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.37 0.39 0.42 0.42 0.41 -24.36%

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