[SUBUR] YoY Annualized Quarter Result on 31-Jul-2017 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
29-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jul-2017 [#4]
Profit Trend
QoQ- -54.05%
YoY- 49.02%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 606,208 312,915 322,187 498,700 554,603 753,947 887,116 -4.99%
PBT 109,289 -27,795 -6,980 4,710 -31,740 2,366 50,974 10.81%
Tax -30,292 -7,392 -12,349 -21,168 -1,132 189 -12,347 12.84%
NP 78,997 -35,187 -19,329 -16,458 -32,872 2,555 38,627 10.11%
-
NP to SH 78,987 -35,110 -19,580 -16,752 -32,863 2,562 38,654 10.10%
-
Tax Rate 27.72% - - 449.43% - -7.99% 24.22% -
Total Cost 527,211 348,102 341,516 515,158 587,475 751,392 848,489 -6.20%
-
Net Worth 627,068 560,561 605,743 630,201 649,025 674,672 705,364 -1.57%
Dividend
31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 627,068 560,561 605,743 630,201 649,025 674,672 705,364 -1.57%
NOSH 209,000 209,000 209,000 209,000 188,123 188,455 188,097 1.42%
Ratio Analysis
31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 13.03% -11.24% -6.00% -3.30% -5.93% 0.34% 4.35% -
ROE 12.60% -6.26% -3.23% -2.66% -5.06% 0.38% 5.48% -
Per Share
31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 321.92 166.35 171.27 265.10 294.81 400.07 471.63 -5.01%
EPS 41.95 -18.66 -10.41 -8.90 -20.34 1.36 20.60 10.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.33 2.98 3.22 3.35 3.45 3.58 3.75 -1.58%
Adjusted Per Share Value based on latest NOSH - 209,000
31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 322.21 166.32 171.25 265.07 294.78 400.73 471.51 -4.99%
EPS 41.98 -18.66 -10.41 -8.90 -17.47 1.36 20.55 10.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.333 2.9795 3.2196 3.3496 3.4497 3.586 3.7491 -1.57%
Price Multiplier on Financial Quarter End Date
31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 31/12/21 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 1.05 0.54 0.89 1.37 1.45 1.72 2.30 -
P/RPS 0.33 0.32 0.52 0.52 0.49 0.43 0.49 -5.18%
P/EPS 2.50 -2.89 -8.55 -15.38 -8.30 126.52 11.19 -18.27%
EY 39.95 -34.56 -11.69 -6.50 -12.05 0.79 8.93 22.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.18 0.28 0.41 0.42 0.48 0.61 -8.32%
Price Multiplier on Announcement Date
31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 28/02/22 27/09/19 27/09/18 29/09/17 29/09/16 29/09/15 30/09/14 -
Price 1.79 0.44 0.83 1.30 1.50 1.54 2.24 -
P/RPS 0.56 0.26 0.48 0.49 0.51 0.38 0.47 2.38%
P/EPS 4.27 -2.36 -7.97 -14.60 -8.59 113.28 10.90 -11.85%
EY 23.43 -42.42 -12.54 -6.85 -11.65 0.88 9.17 13.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.15 0.26 0.39 0.43 0.43 0.60 -1.40%

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