[SUBUR] YoY Annualized Quarter Result on 30-Apr-2015 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
26-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
30-Apr-2015 [#3]
Profit Trend
QoQ- 22.21%
YoY- -78.3%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 335,718 503,150 555,884 830,640 857,140 790,713 663,733 -10.73%
PBT 1,416 -5,124 -25,194 7,541 47,377 13,532 43,417 -43.46%
Tax -9,817 -5,797 4,392 400 -10,788 -3,832 -10,998 -1.87%
NP -8,401 -10,921 -20,802 7,941 36,589 9,700 32,418 -
-
NP to SH -8,542 -10,874 -20,802 7,941 36,589 9,700 32,418 -
-
Tax Rate 693.29% - - -5.30% 22.77% 28.32% 25.33% -
Total Cost 344,119 514,071 576,686 822,698 820,550 781,013 631,314 -9.61%
-
Net Worth 620,792 620,795 660,591 683,906 690,281 656,065 645,487 -0.64%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 620,792 620,795 660,591 683,906 690,281 656,065 645,487 -0.64%
NOSH 209,000 209,000 188,202 187,886 188,087 187,984 188,188 1.76%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin -2.50% -2.17% -3.74% 0.96% 4.27% 1.23% 4.88% -
ROE -1.38% -1.75% -3.15% 1.16% 5.30% 1.48% 5.02% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 178.46 267.46 295.36 442.10 455.71 420.63 352.70 -10.72%
EPS -4.55 -5.79 -11.05 4.23 19.45 5.16 17.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.30 3.30 3.51 3.64 3.67 3.49 3.43 -0.64%
Adjusted Per Share Value based on latest NOSH - 187,986
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 160.63 240.74 265.97 397.44 410.11 378.33 317.58 -10.73%
EPS -4.09 -5.20 -9.95 3.80 17.51 4.64 15.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9703 2.9703 3.1607 3.2723 3.3028 3.1391 3.0885 -0.64%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.99 1.36 1.61 1.82 2.26 1.84 2.65 -
P/RPS 0.55 0.51 0.55 0.41 0.50 0.44 0.75 -5.03%
P/EPS -21.80 -23.53 -14.57 43.06 11.62 35.66 15.38 -
EY -4.59 -4.25 -6.87 2.32 8.61 2.80 6.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.41 0.46 0.50 0.62 0.53 0.77 -14.53%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 28/06/18 30/06/17 28/06/16 26/06/15 27/06/14 28/06/13 22/06/12 -
Price 0.88 1.38 1.53 1.69 2.14 1.85 2.45 -
P/RPS 0.49 0.52 0.52 0.38 0.47 0.44 0.69 -5.54%
P/EPS -19.38 -23.87 -13.84 39.98 11.00 35.85 14.22 -
EY -5.16 -4.19 -7.22 2.50 9.09 2.79 7.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.42 0.44 0.46 0.58 0.53 0.71 -14.87%

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