[SUBUR] QoQ Annualized Quarter Result on 31-Jul-2013 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 65.96%
YoY- -53.12%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 857,140 824,514 857,740 768,844 790,713 814,898 918,148 -4.49%
PBT 47,377 46,706 52,036 20,086 13,532 14,258 18,328 88.67%
Tax -10,788 -11,990 -15,480 -3,994 -3,832 -4,162 -5,452 57.80%
NP 36,589 34,716 36,556 16,092 9,700 10,096 12,876 101.00%
-
NP to SH 36,589 34,716 36,556 16,098 9,700 10,096 12,876 101.00%
-
Tax Rate 22.77% 25.67% 29.75% 19.88% 28.32% 29.19% 29.75% -
Total Cost 820,550 789,798 821,184 752,752 781,013 804,802 905,272 -6.35%
-
Net Worth 690,281 677,018 673,202 664,274 656,065 661,137 658,859 3.16%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 690,281 677,018 673,202 664,274 656,065 661,137 658,859 3.16%
NOSH 188,087 188,060 188,045 188,179 187,984 188,358 188,245 -0.05%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 4.27% 4.21% 4.26% 2.09% 1.23% 1.24% 1.40% -
ROE 5.30% 5.13% 5.43% 2.42% 1.48% 1.53% 1.95% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 455.71 438.43 456.13 408.57 420.63 432.63 487.74 -4.43%
EPS 19.45 18.46 19.44 8.60 5.16 5.36 6.84 101.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.60 3.58 3.53 3.49 3.51 3.50 3.22%
Adjusted Per Share Value based on latest NOSH - 187,934
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 455.58 438.24 455.90 408.65 420.27 433.13 488.01 -4.49%
EPS 19.45 18.45 19.43 8.56 5.16 5.37 6.84 101.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6689 3.5984 3.5782 3.5307 3.4871 3.514 3.5019 3.16%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 2.26 1.97 1.92 1.93 1.84 1.97 2.22 -
P/RPS 0.50 0.45 0.42 0.47 0.44 0.46 0.46 5.73%
P/EPS 11.62 10.67 9.88 22.56 35.66 36.75 32.46 -49.67%
EY 8.61 9.37 10.13 4.43 2.80 2.72 3.08 98.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.55 0.54 0.55 0.53 0.56 0.63 -1.06%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 27/06/14 27/03/14 20/12/13 27/09/13 28/06/13 19/03/13 20/12/12 -
Price 2.14 2.17 1.97 1.95 1.85 1.82 2.09 -
P/RPS 0.47 0.49 0.43 0.48 0.44 0.42 0.43 6.12%
P/EPS 11.00 11.76 10.13 22.79 35.85 33.96 30.56 -49.49%
EY 9.09 8.51 9.87 4.39 2.79 2.95 3.27 98.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.55 0.55 0.53 0.52 0.60 -2.24%

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