[SUBUR] QoQ TTM Result on 31-Oct-2015 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
22-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- -219.2%
YoY- -108.68%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 554,603 547,880 614,389 682,885 753,947 867,241 921,092 -28.71%
PBT -31,740 -22,186 -1,465 -4,632 2,366 21,097 31,658 -
Tax -1,132 3,183 -963 1,571 189 -3,956 -7,140 -70.73%
NP -32,872 -19,003 -2,428 -3,061 2,555 17,141 24,518 -
-
NP to SH -32,863 -18,996 -2,421 -3,054 2,562 17,168 24,545 -
-
Tax Rate - - - - -7.99% 18.75% 22.55% -
Total Cost 587,475 566,883 616,817 685,946 751,392 850,100 896,574 -24.57%
-
Net Worth 648,839 660,470 671,606 647,999 674,829 684,269 690,424 -4.06%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 648,839 660,470 671,606 647,999 674,829 684,269 690,424 -4.06%
NOSH 188,069 188,168 188,125 180,000 188,500 187,986 187,615 0.16%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin -5.93% -3.47% -0.40% -0.45% 0.34% 1.98% 2.66% -
ROE -5.06% -2.88% -0.36% -0.47% 0.38% 2.51% 3.56% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 294.89 291.16 326.59 379.38 399.97 461.33 490.95 -28.83%
EPS -17.47 -10.10 -1.29 -1.70 1.36 9.13 13.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.45 3.51 3.57 3.60 3.58 3.64 3.68 -4.21%
Adjusted Per Share Value based on latest NOSH - 180,000
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 265.36 262.14 293.97 326.74 360.74 414.95 440.71 -28.71%
EPS -15.72 -9.09 -1.16 -1.46 1.23 8.21 11.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1045 3.1601 3.2134 3.1005 3.2289 3.274 3.3035 -4.06%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 1.45 1.61 1.75 1.66 1.72 1.82 1.97 -
P/RPS 0.49 0.55 0.54 0.44 0.43 0.39 0.40 14.50%
P/EPS -8.30 -15.95 -135.98 -97.84 126.55 19.93 15.06 -
EY -12.05 -6.27 -0.74 -1.02 0.79 5.02 6.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.49 0.46 0.48 0.50 0.54 -15.43%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/09/16 28/06/16 29/03/16 22/12/15 29/09/15 26/06/15 26/03/15 -
Price 1.50 1.53 1.75 2.00 1.54 1.69 1.90 -
P/RPS 0.51 0.53 0.54 0.53 0.39 0.37 0.39 19.60%
P/EPS -8.58 -15.16 -135.98 -117.88 113.31 18.51 14.52 -
EY -11.65 -6.60 -0.74 -0.85 0.88 5.40 6.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.49 0.56 0.43 0.46 0.52 -11.91%

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