[SUBUR] QoQ TTM Result on 31-Oct-2013 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
20-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- 36.77%
YoY- -17.71%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 887,116 818,664 773,652 753,742 768,844 761,079 764,405 10.46%
PBT 50,974 45,471 36,311 28,513 20,086 24,730 31,726 37.29%
Tax -12,347 -9,211 -7,908 -6,501 -3,994 -7,430 -9,144 22.23%
NP 38,627 36,260 28,403 22,012 16,092 17,300 22,582 43.16%
-
NP to SH 38,654 36,266 28,409 22,018 16,098 17,300 22,582 43.23%
-
Tax Rate 24.22% 20.26% 21.78% 22.80% 19.88% 30.04% 28.82% -
Total Cost 848,489 782,404 745,249 731,730 752,752 743,779 741,823 9.39%
-
Net Worth 705,449 668,019 677,080 673,202 663,409 658,663 661,472 4.39%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 705,449 668,019 677,080 673,202 663,409 658,663 661,472 4.39%
NOSH 188,119 182,021 188,077 188,045 187,934 188,728 188,453 -0.11%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 4.35% 4.43% 3.67% 2.92% 2.09% 2.27% 2.95% -
ROE 5.48% 5.43% 4.20% 3.27% 2.43% 2.63% 3.41% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 471.57 449.76 411.35 400.83 409.10 403.27 405.62 10.59%
EPS 20.55 19.92 15.10 11.71 8.57 9.17 11.98 43.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.75 3.67 3.60 3.58 3.53 3.49 3.51 4.52%
Adjusted Per Share Value based on latest NOSH - 188,045
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 471.51 435.13 411.21 400.62 408.65 404.52 406.29 10.46%
EPS 20.55 19.28 15.10 11.70 8.56 9.20 12.00 43.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7496 3.5506 3.5988 3.5782 3.5261 3.5009 3.5158 4.39%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 2.30 2.26 1.97 1.92 1.93 1.84 1.97 -
P/RPS 0.49 0.50 0.48 0.48 0.47 0.46 0.49 0.00%
P/EPS 11.19 11.34 13.04 16.40 22.53 20.07 16.44 -22.67%
EY 8.93 8.82 7.67 6.10 4.44 4.98 6.08 29.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.55 0.54 0.55 0.53 0.56 5.88%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 30/09/14 27/06/14 27/03/14 20/12/13 27/09/13 28/06/13 19/03/13 -
Price 2.24 2.14 2.17 1.97 1.95 1.85 1.82 -
P/RPS 0.48 0.48 0.53 0.49 0.48 0.46 0.45 4.40%
P/EPS 10.90 10.74 14.37 16.82 22.77 20.18 15.19 -19.89%
EY 9.17 9.31 6.96 5.94 4.39 4.95 6.58 24.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.60 0.55 0.55 0.53 0.52 10.03%

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