[SUBUR] YoY TTM Result on 31-Jan-2013 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
19-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- -15.61%
YoY- -36.91%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 614,389 921,092 773,652 764,405 595,174 674,738 692,741 -1.97%
PBT -1,465 31,658 36,311 31,726 49,483 49,077 35,112 -
Tax -963 -7,140 -7,908 -9,144 -13,688 -17,039 -7,318 -28.66%
NP -2,428 24,518 28,403 22,582 35,795 32,038 27,794 -
-
NP to SH -2,421 24,545 28,409 22,582 35,795 32,038 27,794 -
-
Tax Rate - 22.55% 21.78% 28.82% 27.66% 34.72% 20.84% -
Total Cost 616,817 896,574 745,249 741,823 559,379 642,700 664,947 -1.24%
-
Net Worth 671,606 690,424 677,080 661,472 638,042 608,873 589,297 2.20%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 671,606 690,424 677,080 661,472 638,042 608,873 589,297 2.20%
NOSH 188,125 187,615 188,077 188,453 188,213 187,923 188,273 -0.01%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin -0.40% 2.66% 3.67% 2.95% 6.01% 4.75% 4.01% -
ROE -0.36% 3.56% 4.20% 3.41% 5.61% 5.26% 4.72% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 326.59 490.95 411.35 405.62 316.22 359.05 367.94 -1.96%
EPS -1.29 13.08 15.10 11.98 19.02 17.05 14.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.68 3.60 3.51 3.39 3.24 3.13 2.21%
Adjusted Per Share Value based on latest NOSH - 188,453
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 293.97 440.71 370.17 365.74 284.77 322.84 331.46 -1.97%
EPS -1.16 11.74 13.59 10.80 17.13 15.33 13.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2134 3.3035 3.2396 3.1649 3.0528 2.9133 2.8196 2.20%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 1.75 1.97 1.97 1.97 2.43 2.25 1.90 -
P/RPS 0.54 0.40 0.48 0.49 0.77 0.63 0.52 0.63%
P/EPS -135.98 15.06 13.04 16.44 12.78 13.20 12.87 -
EY -0.74 6.64 7.67 6.08 7.83 7.58 7.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.54 0.55 0.56 0.72 0.69 0.61 -3.58%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/03/16 26/03/15 27/03/14 19/03/13 23/03/12 23/03/11 19/03/10 -
Price 1.75 1.90 2.17 1.82 2.56 2.87 1.93 -
P/RPS 0.54 0.39 0.53 0.45 0.81 0.80 0.52 0.63%
P/EPS -135.98 14.52 14.37 15.19 13.46 16.83 13.07 -
EY -0.74 6.89 6.96 6.58 7.43 5.94 7.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.60 0.52 0.76 0.89 0.62 -3.84%

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