[SUBUR] YoY Cumulative Quarter 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- -43.23%
YoY- 183.91%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 140,742 145,206 216,268 214,435 229,537 151,217 158,263 -1.93%
PBT 313 1,019 8,017 13,009 4,582 14,406 13,668 -46.68%
Tax -210 -947 -2,329 -3,870 -1,363 -3,605 -3,664 -37.87%
NP 103 72 5,688 9,139 3,219 10,801 10,004 -53.32%
-
NP to SH 150 72 5,688 9,139 3,219 10,801 10,004 -50.31%
-
Tax Rate 67.09% 92.93% 29.05% 29.75% 29.75% 25.02% 26.81% -
Total Cost 140,639 145,134 210,580 205,296 226,318 140,416 148,259 -0.87%
-
Net Worth 632,083 647,999 704,407 673,202 658,859 639,780 611,146 0.56%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 632,083 647,999 704,407 673,202 658,859 639,780 611,146 0.56%
NOSH 209,000 180,000 188,344 188,045 188,245 188,170 188,045 1.77%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 0.07% 0.05% 2.63% 4.26% 1.40% 7.14% 6.32% -
ROE 0.02% 0.01% 0.81% 1.36% 0.49% 1.69% 1.64% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 74.82 80.67 114.83 114.03 121.93 80.36 84.16 -1.93%
EPS 0.08 0.04 3.02 4.86 1.71 5.74 5.32 -50.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.36 3.60 3.74 3.58 3.50 3.40 3.25 0.55%
Adjusted Per Share Value based on latest NOSH - 188,045
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 74.81 77.18 114.95 113.97 122.00 80.37 84.12 -1.93%
EPS 0.08 0.04 3.02 4.86 1.71 5.74 5.32 -50.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3596 3.4442 3.744 3.5782 3.5019 3.4005 3.2483 0.56%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 1.47 1.66 2.12 1.92 2.22 2.36 2.20 -
P/RPS 1.96 2.06 1.85 1.68 1.82 2.94 2.61 -4.65%
P/EPS 1,843.58 4,150.00 70.20 39.51 129.82 41.11 41.35 88.19%
EY 0.05 0.02 1.42 2.53 0.77 2.43 2.42 -47.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.57 0.54 0.63 0.69 0.68 -6.99%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 22/12/16 22/12/15 23/12/14 20/12/13 20/12/12 21/12/11 21/12/10 -
Price 1.37 2.00 1.86 1.97 2.09 2.37 2.28 -
P/RPS 1.83 2.48 1.62 1.73 1.71 2.95 2.71 -6.32%
P/EPS 1,718.16 5,000.00 61.59 40.53 122.22 41.29 42.86 84.89%
EY 0.06 0.02 1.62 2.47 0.82 2.42 2.33 -45.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.56 0.50 0.55 0.60 0.70 0.70 -8.52%

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