[SUBUR] YoY Quarter Result on 30-Apr-2013 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 21.83%
YoY- -70.34%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 110,238 176,747 230,598 185,586 188,912 144,663 164,123 -6.41%
PBT -19,102 1,619 12,180 3,020 10,016 10,279 12,365 -
Tax 5,234 1,088 -2,096 -793 -2,507 -1,876 -1,927 -
NP -13,868 2,707 10,084 2,227 7,509 8,403 10,438 -
-
NP to SH -13,868 2,707 10,084 2,227 7,509 8,403 10,438 -
-
Tax Rate - -67.20% 17.21% 26.26% 25.03% 18.25% 15.58% -
Total Cost 124,106 174,040 220,514 183,359 181,403 136,260 153,685 -3.49%
-
Net Worth 660,470 684,269 668,019 658,663 645,510 598,395 599,949 1.61%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 660,470 684,269 668,019 658,663 645,510 598,395 599,949 1.61%
NOSH 188,168 187,986 182,021 188,728 188,195 181,883 188,072 0.00%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin -12.58% 1.53% 4.37% 1.20% 3.97% 5.81% 6.36% -
ROE -2.10% 0.40% 1.51% 0.34% 1.16% 1.40% 1.74% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 58.58 94.02 126.69 98.33 100.38 79.54 87.27 -6.42%
EPS -7.37 1.44 5.54 1.18 3.99 4.62 5.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.51 3.64 3.67 3.49 3.43 3.29 3.19 1.60%
Adjusted Per Share Value based on latest NOSH - 188,728
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 58.59 93.94 122.57 98.64 100.41 76.89 87.23 -6.41%
EPS -7.37 1.44 5.36 1.18 3.99 4.47 5.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5105 3.637 3.5506 3.5009 3.431 3.1805 3.1888 1.61%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 1.61 1.82 2.26 1.84 2.65 3.01 2.19 -
P/RPS 2.75 1.94 1.78 1.87 2.64 3.78 2.51 1.53%
P/EPS -21.85 126.39 40.79 155.93 66.42 65.15 39.46 -
EY -4.58 0.79 2.45 0.64 1.51 1.53 2.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.62 0.53 0.77 0.91 0.69 -6.52%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 28/06/16 26/06/15 27/06/14 28/06/13 22/06/12 24/06/11 25/06/10 -
Price 1.53 1.69 2.14 1.85 2.45 2.79 2.03 -
P/RPS 2.61 1.80 1.69 1.88 2.44 3.51 2.33 1.90%
P/EPS -20.76 117.36 38.63 156.78 61.40 60.39 36.58 -
EY -4.82 0.85 2.59 0.64 1.63 1.66 2.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.58 0.53 0.71 0.85 0.64 -6.04%

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