[SUBUR] YoY Cumulative Quarter Result on 31-Oct-2016 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
22-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Oct-2016 [#1]
Profit Trend
QoQ- 100.46%
YoY- 108.33%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 94,884 86,914 110,932 140,742 145,206 216,268 214,435 -12.70%
PBT 2,358 501 415 313 1,019 8,017 13,009 -24.76%
Tax -1,731 -271 -2,292 -210 -947 -2,329 -3,870 -12.54%
NP 627 230 -1,877 103 72 5,688 9,139 -36.00%
-
NP to SH 508 120 -1,887 150 72 5,688 9,139 -38.20%
-
Tax Rate 73.41% 54.09% 552.29% 67.09% 92.93% 29.05% 29.75% -
Total Cost 94,257 86,684 112,809 140,639 145,134 210,580 205,296 -12.16%
-
Net Worth 558,674 600,093 628,320 632,083 647,999 704,407 673,202 -3.05%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 558,674 600,093 628,320 632,083 647,999 704,407 673,202 -3.05%
NOSH 209,000 209,000 209,000 209,000 180,000 188,344 188,045 1.77%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 0.66% 0.26% -1.69% 0.07% 0.05% 2.63% 4.26% -
ROE 0.09% 0.02% -0.30% 0.02% 0.01% 0.81% 1.36% -
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 50.44 46.20 58.97 74.82 80.67 114.83 114.03 -12.70%
EPS 0.27 0.06 -1.00 0.08 0.04 3.02 4.86 -38.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 3.19 3.34 3.36 3.60 3.74 3.58 -3.06%
Adjusted Per Share Value based on latest NOSH - 209,000
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 50.43 46.20 58.96 74.81 77.18 114.95 113.97 -12.70%
EPS 0.27 0.06 -1.00 0.08 0.04 3.02 4.86 -38.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9694 3.1896 3.3396 3.3596 3.4442 3.744 3.5782 -3.05%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 0.45 0.765 1.28 1.47 1.66 2.12 1.92 -
P/RPS 0.89 1.66 2.17 1.96 2.06 1.85 1.68 -10.04%
P/EPS 166.63 1,199.25 -127.61 1,843.58 4,150.00 70.20 39.51 27.09%
EY 0.60 0.08 -0.78 0.05 0.02 1.42 2.53 -21.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.24 0.38 0.44 0.46 0.57 0.54 -19.21%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 20/12/19 21/12/18 28/12/17 22/12/16 22/12/15 23/12/14 20/12/13 -
Price 0.63 0.46 1.24 1.37 2.00 1.86 1.97 -
P/RPS 1.25 1.00 2.10 1.83 2.48 1.62 1.73 -5.26%
P/EPS 233.28 721.12 -123.62 1,718.16 5,000.00 61.59 40.53 33.85%
EY 0.43 0.14 -0.81 0.06 0.02 1.62 2.47 -25.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.14 0.37 0.41 0.56 0.50 0.55 -14.81%

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