[SUBUR] QoQ 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- 296.23%
YoY- -11.99%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
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 230,598 197,822 214,435 175,809 185,586 177,912 229,537 0.30%
PBT 12,180 10,344 13,009 9,938 3,020 2,546 4,582 92.23%
Tax -2,096 -2,125 -3,870 -1,120 -793 -718 -1,363 33.33%
NP 10,084 8,219 9,139 8,818 2,227 1,828 3,219 114.54%
-
NP to SH 10,084 8,219 9,139 8,824 2,227 1,828 3,219 114.54%
-
Tax Rate 17.21% 20.54% 29.75% 11.27% 26.26% 28.20% 29.75% -
Total Cost 220,514 189,603 205,296 166,991 183,359 176,084 226,318 -1.72%
-
Net Worth 668,019 677,080 673,202 663,409 658,663 661,472 658,859 0.92%
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 668,019 677,080 673,202 663,409 658,663 661,472 658,859 0.92%
NOSH 182,021 188,077 188,045 187,934 188,728 188,453 188,245 -2.22%
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 4.37% 4.15% 4.26% 5.02% 1.20% 1.03% 1.40% -
ROE 1.51% 1.21% 1.36% 1.33% 0.34% 0.28% 0.49% -
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 126.69 105.18 114.03 93.55 98.33 94.41 121.93 2.59%
EPS 5.54 4.37 4.86 4.69 1.18 0.97 1.71 119.42%
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 122.57 105.14 113.97 93.44 98.64 94.56 122.00 0.31%
EPS 5.36 4.37 4.86 4.69 1.18 0.97 1.71 114.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5506 3.5988 3.5782 3.5261 3.5009 3.5158 3.5019 0.92%
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 1.78 1.87 1.68 2.06 1.87 2.09 1.82 -1.47%
P/EPS 40.79 45.08 39.51 41.11 155.93 203.09 129.82 -53.88%
EY 2.45 2.22 2.53 2.43 0.64 0.49 0.77 116.78%
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 1.69 2.06 1.73 2.08 1.88 1.93 1.71 -0.78%
P/EPS 38.63 49.66 40.53 41.53 156.78 187.63 122.22 -53.69%
EY 2.59 2.01 2.47 2.41 0.64 0.53 0.82 115.72%
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