[SUBUR] QoQ Quarter 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- 3.57%
YoY- 183.91%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 244,261 230,598 197,822 214,435 175,809 185,586 177,912 23.59%
PBT 15,441 12,180 10,344 13,009 9,938 3,020 2,546 233.66%
Tax -4,256 -2,096 -2,125 -3,870 -1,120 -793 -718 228.59%
NP 11,185 10,084 8,219 9,139 8,818 2,227 1,828 235.64%
-
NP to SH 11,212 10,084 8,219 9,139 8,824 2,227 1,828 236.18%
-
Tax Rate 27.56% 17.21% 20.54% 29.75% 11.27% 26.26% 28.20% -
Total Cost 233,076 220,514 189,603 205,296 166,991 183,359 176,084 20.61%
-
Net Worth 705,449 668,019 677,080 673,202 663,409 658,663 661,472 4.39%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 705,449 668,019 677,080 673,202 663,409 658,663 661,472 4.39%
NOSH 188,119 182,021 188,077 188,045 187,934 188,728 188,453 -0.11%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 4.58% 4.37% 4.15% 4.26% 5.02% 1.20% 1.03% -
ROE 1.59% 1.51% 1.21% 1.36% 1.33% 0.34% 0.28% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 129.84 126.69 105.18 114.03 93.55 98.33 94.41 23.74%
EPS 6.01 5.54 4.37 4.86 4.69 1.18 0.97 238.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.75 3.67 3.60 3.58 3.53 3.49 3.51 4.52%
Adjusted Per Share Value based on latest NOSH - 188,045
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 129.83 122.57 105.14 113.97 93.44 98.64 94.56 23.60%
EPS 5.96 5.36 4.37 4.86 4.69 1.18 0.97 236.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7496 3.5506 3.5988 3.5782 3.5261 3.5009 3.5158 4.39%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 2.30 2.26 1.97 1.92 1.93 1.84 1.97 -
P/RPS 1.77 1.78 1.87 1.68 2.06 1.87 2.09 -10.51%
P/EPS 38.59 40.79 45.08 39.51 41.11 155.93 203.09 -67.04%
EY 2.59 2.45 2.22 2.53 2.43 0.64 0.49 204.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.55 0.54 0.55 0.53 0.56 5.88%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 30/09/14 27/06/14 27/03/14 20/12/13 27/09/13 28/06/13 19/03/13 -
Price 2.24 2.14 2.17 1.97 1.95 1.85 1.82 -
P/RPS 1.73 1.69 2.06 1.73 2.08 1.88 1.93 -7.05%
P/EPS 37.58 38.63 49.66 40.53 41.53 156.78 187.63 -65.86%
EY 2.66 2.59 2.01 2.47 2.41 0.64 0.53 194.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.60 0.55 0.55 0.53 0.52 10.03%

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