[SUBUR] YoY TTM 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- 36.77%
YoY- -17.71%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 550,139 682,885 888,949 753,742 744,165 620,798 675,697 -3.36%
PBT -32,446 -4,632 45,982 28,513 37,321 48,874 49,865 -
Tax -395 1,571 -10,806 -6,501 -10,563 -13,652 -16,932 -46.51%
NP -32,841 -3,061 35,176 22,012 26,758 35,222 32,933 -
-
NP to SH -32,785 -3,054 35,203 22,018 26,758 35,222 32,933 -
-
Tax Rate - - 23.50% 22.80% 28.30% 27.93% 33.96% -
Total Cost 582,980 685,946 853,773 731,730 717,407 585,576 642,764 -1.61%
-
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 188,120 180,000 188,344 188,045 188,245 188,170 188,045 0.00%
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 -5.97% -0.45% 3.96% 2.92% 3.60% 5.67% 4.87% -
ROE -5.19% -0.47% 5.00% 3.27% 4.06% 5.51% 5.39% -
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 292.44 379.38 471.98 400.83 395.32 329.91 359.33 -3.37%
EPS -17.43 -1.70 18.69 11.71 14.21 18.72 17.51 -
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 263.22 326.74 425.33 360.64 356.06 297.03 323.30 -3.36%
EPS -15.69 -1.46 16.84 10.53 12.80 16.85 15.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0243 3.1005 3.3704 3.2211 3.1524 3.0612 2.9241 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 0.50 0.44 0.45 0.48 0.56 0.72 0.61 -3.25%
P/EPS -8.43 -97.84 11.34 16.40 15.62 12.61 12.56 -
EY -11.86 -1.02 8.82 6.10 6.40 7.93 7.96 -
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 0.47 0.53 0.39 0.49 0.53 0.72 0.63 -4.76%
P/EPS -7.86 -117.88 9.95 16.82 14.70 12.66 13.02 -
EY -12.72 -0.85 10.05 5.94 6.80 7.90 7.68 -
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