[SUBUR] QoQ Annualized Quarter Result on 31-Jan-2020 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
20-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jan-2020 [#2]
Profit Trend
QoQ- 166.63%
YoY- 131.65%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 374,968 329,349 343,598 358,484 379,536 312,915 323,129 10.37%
PBT 22,336 -11,735 1,522 12,914 9,432 -27,795 -31,841 -
Tax -14,084 -12,853 1,006 -7,090 -6,924 -7,392 5,377 -
NP 8,252 -24,588 2,529 5,824 2,508 -35,187 -26,464 -
-
NP to SH 7,980 -24,656 2,245 5,418 2,032 -35,110 -25,945 -
-
Tax Rate 63.06% - -66.10% 54.90% 73.41% - - -
Total Cost 366,716 353,937 341,069 352,660 377,028 348,102 349,593 3.22%
-
Net Worth 542,136 541,788 566,220 568,101 558,674 560,561 583,140 -4.72%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 542,136 541,788 566,220 568,101 558,674 560,561 583,140 -4.72%
NOSH 209,000 209,000 209,000 209,000 209,000 209,000 209,000 0.00%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 2.20% -7.47% 0.74% 1.62% 0.66% -11.24% -8.19% -
ROE 1.47% -4.55% 0.40% 0.95% 0.36% -6.26% -4.45% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 199.19 175.07 182.66 190.57 201.77 166.35 171.78 10.32%
EPS 4.24 -13.11 1.20 2.88 1.08 -18.66 -13.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.88 3.01 3.02 2.97 2.98 3.10 -4.76%
Adjusted Per Share Value based on latest NOSH - 209,000
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 179.41 157.58 164.40 171.52 181.60 149.72 154.61 10.37%
EPS 3.82 -11.80 1.07 2.59 0.97 -16.80 -12.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.594 2.5923 2.7092 2.7182 2.6731 2.6821 2.7901 -4.72%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 0.605 0.51 0.50 0.65 0.45 0.54 0.535 -
P/RPS 0.30 0.29 0.27 0.34 0.22 0.32 0.31 -2.15%
P/EPS 14.27 -3.89 41.89 22.57 41.66 -2.89 -3.88 -
EY 7.01 -25.70 2.39 4.43 2.40 -34.56 -25.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.18 0.17 0.22 0.15 0.18 0.17 15.05%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 22/12/20 29/09/20 26/06/20 20/03/20 20/12/19 27/09/19 27/06/19 -
Price 0.73 0.685 0.55 0.515 0.63 0.44 0.485 -
P/RPS 0.37 0.39 0.30 0.27 0.31 0.26 0.28 20.31%
P/EPS 17.22 -5.23 46.08 17.88 58.32 -2.36 -3.52 -
EY 5.81 -19.13 2.17 5.59 1.71 -42.42 -28.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.18 0.17 0.21 0.15 0.16 34.47%

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