[SUBUR] QoQ Annualized Quarter Result on 31-Oct-2014 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
23-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Oct-2014 [#1]
Profit Trend
QoQ- -41.14%
YoY- -37.76%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 753,947 830,640 892,466 865,072 887,116 857,140 824,514 -5.80%
PBT 2,366 7,541 8,074 32,068 50,974 47,377 46,706 -86.38%
Tax 189 400 -1,576 -9,316 -12,347 -10,788 -11,990 -
NP 2,555 7,941 6,498 22,752 38,627 36,589 34,716 -82.52%
-
NP to SH 2,562 7,941 6,498 22,752 38,654 36,589 34,716 -82.48%
-
Tax Rate -7.99% -5.30% 19.52% 29.05% 24.22% 22.77% 25.67% -
Total Cost 751,392 822,698 885,968 842,320 848,489 820,550 789,798 -3.27%
-
Net Worth 674,672 683,906 691,116 704,407 705,364 690,281 677,018 -0.23%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 674,672 683,906 691,116 704,407 705,364 690,281 677,018 -0.23%
NOSH 188,455 187,886 187,803 188,344 188,097 188,087 188,060 0.14%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 0.34% 0.96% 0.73% 2.63% 4.35% 4.27% 4.21% -
ROE 0.38% 1.16% 0.94% 3.23% 5.48% 5.30% 5.13% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 400.07 442.10 475.21 459.30 471.63 455.71 438.43 -5.93%
EPS 1.36 4.23 3.46 12.08 20.60 19.45 18.46 -82.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.58 3.64 3.68 3.74 3.75 3.67 3.60 -0.37%
Adjusted Per Share Value based on latest NOSH - 188,344
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 400.73 441.50 474.36 459.80 471.51 455.58 438.24 -5.80%
EPS 1.36 4.22 3.45 12.09 20.55 19.45 18.45 -82.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.586 3.635 3.6734 3.744 3.7491 3.6689 3.5984 -0.23%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 1.72 1.82 1.97 2.12 2.30 2.26 1.97 -
P/RPS 0.43 0.41 0.41 0.46 0.49 0.50 0.45 -2.99%
P/EPS 126.52 43.06 56.94 17.55 11.19 11.62 10.67 422.35%
EY 0.79 2.32 1.76 5.70 8.93 8.61 9.37 -80.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.54 0.57 0.61 0.62 0.55 -8.69%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 26/06/15 26/03/15 23/12/14 30/09/14 27/06/14 27/03/14 -
Price 1.54 1.69 1.90 1.86 2.24 2.14 2.17 -
P/RPS 0.38 0.38 0.40 0.40 0.47 0.47 0.49 -15.62%
P/EPS 113.28 39.98 54.91 15.40 10.90 11.00 11.76 354.60%
EY 0.88 2.50 1.82 6.49 9.17 9.09 8.51 -78.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.52 0.50 0.60 0.58 0.60 -19.96%

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