[SUBUR] QoQ Annualized Quarter Result on 31-Dec-2020

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 CAGR
Revenue 404,688 0 355,770 0 374,968 329,349 343,598 17.77%
PBT 26,991 0 21,172 0 22,336 -11,735 1,522 1673.39%
Tax -11,922 0 -10,364 0 -14,084 -12,853 1,006 -1285.08%
NP 15,069 0 10,808 0 8,252 -24,588 2,529 495.84%
-
NP to SH 15,499 0 11,284 0 7,980 -24,656 2,245 590.37%
-
Tax Rate 44.17% - 48.95% - 63.06% - -66.10% -
Total Cost 389,619 0 344,962 0 366,716 353,937 341,069 14.23%
-
Net Worth 551,745 0 546,096 540,254 542,136 541,788 566,220 -2.55%
Dividend
30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 551,745 0 546,096 540,254 542,136 541,788 566,220 -2.55%
NOSH 209,000 188,309 209,000 188,242 209,000 209,000 209,000 0.00%
Ratio Analysis
30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 3.72% 0.00% 3.04% 0.00% 2.20% -7.47% 0.74% -
ROE 2.81% 0.00% 2.07% 0.00% 1.47% -4.55% 0.40% -
Per Share
30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 CAGR
RPS 214.91 0.00 188.93 0.00 199.19 175.07 182.66 17.65%
EPS 8.24 0.00 6.00 0.00 4.24 -13.11 1.20 586.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.93 0.00 2.90 2.87 2.88 2.88 3.01 -2.65%
Adjusted Per Share Value based on latest NOSH - 188,242
30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 CAGR
RPS 215.10 0.00 189.10 0.00 199.30 175.05 182.63 17.77%
EPS 8.24 0.00 6.00 0.00 4.24 -13.10 1.19 592.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9326 0.00 2.9026 2.8715 2.8815 2.8797 3.0095 -2.55%
Price Multiplier on Financial Quarter End Date
30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 CAGR
Date 30/04/21 31/03/21 29/01/21 31/12/20 30/10/20 30/07/20 30/04/20 -
Price 0.72 0.70 0.66 0.72 0.605 0.51 0.50 -
P/RPS 0.34 0.00 0.35 0.00 0.30 0.29 0.27 25.92%
P/EPS 8.75 0.00 11.01 0.00 14.27 -3.89 41.89 -79.11%
EY 11.43 0.00 9.08 0.00 7.01 -25.70 2.39 378.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.00 0.23 0.25 0.21 0.18 0.17 47.05%
Price Multiplier on Announcement Date
30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 CAGR
Date 25/06/21 - 26/03/21 - 22/12/20 29/09/20 26/06/20 -
Price 0.675 0.00 0.71 0.00 0.73 0.685 0.55 -
P/RPS 0.31 0.00 0.38 0.00 0.37 0.39 0.30 3.33%
P/EPS 8.20 0.00 11.85 0.00 17.22 -5.23 46.08 -82.20%
EY 12.19 0.00 8.44 0.00 5.81 -19.13 2.17 461.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.00 0.24 0.00 0.25 0.24 0.18 27.77%

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