[SUBUR] QoQ TTM Result on 31-Jan-2015 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
26-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- -30.28%
YoY- -13.6%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 682,885 753,947 867,241 921,092 888,949 887,116 818,664 -11.35%
PBT -4,632 2,366 21,097 31,658 45,982 50,974 45,471 -
Tax 1,571 189 -3,956 -7,140 -10,806 -12,347 -9,211 -
NP -3,061 2,555 17,141 24,518 35,176 38,627 36,260 -
-
NP to SH -3,054 2,562 17,168 24,545 35,203 38,654 36,266 -
-
Tax Rate - -7.99% 18.75% 22.55% 23.50% 24.22% 20.26% -
Total Cost 685,946 751,392 850,100 896,574 853,773 848,489 782,404 -8.37%
-
Net Worth 647,999 674,829 684,269 690,424 704,407 705,449 668,019 -2.00%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 647,999 674,829 684,269 690,424 704,407 705,449 668,019 -2.00%
NOSH 180,000 188,500 187,986 187,615 188,344 188,119 182,021 -0.73%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin -0.45% 0.34% 1.98% 2.66% 3.96% 4.35% 4.43% -
ROE -0.47% 0.38% 2.51% 3.56% 5.00% 5.48% 5.43% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 379.38 399.97 461.33 490.95 471.98 471.57 449.76 -10.69%
EPS -1.70 1.36 9.13 13.08 18.69 20.55 19.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.60 3.58 3.64 3.68 3.74 3.75 3.67 -1.27%
Adjusted Per Share Value based on latest NOSH - 187,615
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 362.96 400.73 460.95 489.57 472.49 471.51 435.13 -11.35%
EPS -1.62 1.36 9.13 13.05 18.71 20.55 19.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4442 3.5868 3.637 3.6697 3.744 3.7496 3.5506 -2.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 1.66 1.72 1.82 1.97 2.12 2.30 2.26 -
P/RPS 0.44 0.43 0.39 0.40 0.45 0.49 0.50 -8.14%
P/EPS -97.84 126.55 19.93 15.06 11.34 11.19 11.34 -
EY -1.02 0.79 5.02 6.64 8.82 8.93 8.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.50 0.54 0.57 0.61 0.62 -18.00%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 22/12/15 29/09/15 26/06/15 26/03/15 23/12/14 30/09/14 27/06/14 -
Price 2.00 1.54 1.69 1.90 1.86 2.24 2.14 -
P/RPS 0.53 0.39 0.37 0.39 0.39 0.48 0.48 6.80%
P/EPS -117.88 113.31 18.51 14.52 9.95 10.90 10.74 -
EY -0.85 0.88 5.40 6.89 10.05 9.17 9.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.43 0.46 0.52 0.50 0.60 0.58 -2.30%

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