[SUBUR] YoY 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
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 430,766 509,903 614,389 921,092 773,652 764,405 595,174 -5.24%
PBT 12,623 -38,932 -1,465 31,658 36,311 31,726 49,483 -20.34%
Tax -23,053 -994 -963 -7,140 -7,908 -9,144 -13,688 9.06%
NP -10,430 -39,926 -2,428 24,518 28,403 22,582 35,795 -
-
NP to SH -10,891 -39,821 -2,421 24,545 28,409 22,582 35,795 -
-
Tax Rate 182.63% - - 22.55% 21.78% 28.82% 27.66% -
Total Cost 441,196 549,829 616,817 896,574 745,249 741,823 559,379 -3.87%
-
Net Worth 626,439 624,558 671,606 690,424 677,080 661,472 638,042 -0.30%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 626,439 624,558 671,606 690,424 677,080 661,472 638,042 -0.30%
NOSH 209,000 188,120 188,125 187,615 188,077 188,453 188,213 1.75%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin -2.42% -7.83% -0.40% 2.66% 3.67% 2.95% 6.01% -
ROE -1.74% -6.38% -0.36% 3.56% 4.20% 3.41% 5.61% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 228.98 271.05 326.59 490.95 411.35 405.62 316.22 -5.23%
EPS -5.79 -21.17 -1.29 13.08 15.10 11.98 19.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.33 3.32 3.57 3.68 3.60 3.51 3.39 -0.29%
Adjusted Per Share Value based on latest NOSH - 187,615
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 228.96 271.02 326.56 489.57 411.21 406.29 316.34 -5.24%
EPS -5.79 -21.17 -1.29 13.05 15.10 12.00 19.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3296 3.3196 3.5697 3.6697 3.5988 3.5158 3.3913 -0.30%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 1.20 1.45 1.75 1.97 1.97 1.97 2.43 -
P/RPS 0.52 0.53 0.54 0.40 0.48 0.49 0.77 -6.32%
P/EPS -20.73 -6.85 -135.98 15.06 13.04 16.44 12.78 -
EY -4.82 -14.60 -0.74 6.64 7.67 6.08 7.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.44 0.49 0.54 0.55 0.56 0.72 -10.90%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 29/03/18 29/03/17 29/03/16 26/03/15 27/03/14 19/03/13 23/03/12 -
Price 1.00 1.40 1.75 1.90 2.17 1.82 2.56 -
P/RPS 0.44 0.52 0.54 0.39 0.53 0.45 0.81 -9.66%
P/EPS -17.27 -6.61 -135.98 14.52 14.37 15.19 13.46 -
EY -5.79 -15.12 -0.74 6.89 6.96 6.58 7.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.42 0.49 0.52 0.60 0.52 0.76 -14.33%

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