[SUBUR] QoQ TTM 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- -8.93%
YoY- 59.88%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 753,947 867,241 921,092 888,949 887,116 818,664 773,652 -1.70%
PBT 2,366 21,097 31,658 45,982 50,974 45,471 36,311 -83.88%
Tax 189 -3,956 -7,140 -10,806 -12,347 -9,211 -7,908 -
NP 2,555 17,141 24,518 35,176 38,627 36,260 28,403 -80.01%
-
NP to SH 2,562 17,168 24,545 35,203 38,654 36,266 28,409 -79.97%
-
Tax Rate -7.99% 18.75% 22.55% 23.50% 24.22% 20.26% 21.78% -
Total Cost 751,392 850,100 896,574 853,773 848,489 782,404 745,249 0.55%
-
Net Worth 674,829 684,269 690,424 704,407 705,449 668,019 677,080 -0.22%
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 674,829 684,269 690,424 704,407 705,449 668,019 677,080 -0.22%
NOSH 188,500 187,986 187,615 188,344 188,119 182,021 188,077 0.15%
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% 1.98% 2.66% 3.96% 4.35% 4.43% 3.67% -
ROE 0.38% 2.51% 3.56% 5.00% 5.48% 5.43% 4.20% -
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 399.97 461.33 490.95 471.98 471.57 449.76 411.35 -1.85%
EPS 1.36 9.13 13.08 18.69 20.55 19.92 15.10 -79.99%
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 400.73 460.95 489.57 472.49 471.51 435.13 411.21 -1.71%
EPS 1.36 9.13 13.05 18.71 20.55 19.28 15.10 -79.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5868 3.637 3.6697 3.744 3.7496 3.5506 3.5988 -0.22%
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 0.39 0.40 0.45 0.49 0.50 0.48 -7.08%
P/EPS 126.55 19.93 15.06 11.34 11.19 11.34 13.04 356.87%
EY 0.79 5.02 6.64 8.82 8.93 8.82 7.67 -78.11%
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 0.39 0.37 0.39 0.39 0.48 0.48 0.53 -18.53%
P/EPS 113.31 18.51 14.52 9.95 10.90 10.74 14.37 297.66%
EY 0.88 5.40 6.89 10.05 9.17 9.31 6.96 -74.90%
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