[SUBUR] YoY TTM Result on 30-Apr-2013 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -23.39%
YoY- -50.43%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 547,880 867,241 818,664 761,079 639,423 655,278 700,168 -4.00%
PBT -22,186 21,097 45,471 24,730 49,220 46,991 41,702 -
Tax 3,183 -3,956 -9,211 -7,430 -14,319 -16,988 -9,154 -
NP -19,003 17,141 36,260 17,300 34,901 30,003 32,548 -
-
NP to SH -18,996 17,168 36,266 17,300 34,901 30,003 32,548 -
-
Tax Rate - 18.75% 20.26% 30.04% 29.09% 36.15% 21.95% -
Total Cost 566,883 850,100 782,404 743,779 604,522 625,275 667,620 -2.68%
-
Net Worth 660,470 684,269 668,019 658,663 645,510 598,395 599,949 1.61%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 660,470 684,269 668,019 658,663 645,510 598,395 599,949 1.61%
NOSH 188,168 187,986 182,021 188,728 188,195 181,883 188,072 0.00%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin -3.47% 1.98% 4.43% 2.27% 5.46% 4.58% 4.65% -
ROE -2.88% 2.51% 5.43% 2.63% 5.41% 5.01% 5.43% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 291.16 461.33 449.76 403.27 339.77 360.27 372.29 -4.01%
EPS -10.10 9.13 19.92 9.17 18.55 16.50 17.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.51 3.64 3.67 3.49 3.43 3.29 3.19 1.60%
Adjusted Per Share Value based on latest NOSH - 188,728
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 291.21 460.95 435.13 404.52 339.86 348.29 372.15 -4.00%
EPS -10.10 9.13 19.28 9.20 18.55 15.95 17.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5105 3.637 3.5506 3.5009 3.431 3.1805 3.1888 1.61%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 1.61 1.82 2.26 1.84 2.65 3.01 2.19 -
P/RPS 0.55 0.39 0.50 0.46 0.78 0.84 0.59 -1.16%
P/EPS -15.95 19.93 11.34 20.07 14.29 18.25 12.65 -
EY -6.27 5.02 8.82 4.98 7.00 5.48 7.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.62 0.53 0.77 0.91 0.69 -6.52%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 28/06/16 26/06/15 27/06/14 28/06/13 22/06/12 24/06/11 25/06/10 -
Price 1.53 1.69 2.14 1.85 2.45 2.79 2.03 -
P/RPS 0.53 0.37 0.48 0.46 0.72 0.77 0.55 -0.61%
P/EPS -15.16 18.51 10.74 20.18 13.21 16.91 11.73 -
EY -6.60 5.40 9.31 4.95 7.57 5.91 8.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.58 0.53 0.71 0.85 0.64 -6.04%

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