[SUBUR] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 CAGR
Revenue 128,873 93,704 136,253 0 106,459 0 91,907 44.53%
PBT 16,862 41,884 27,376 0 22,035 0 7,408 145.01%
Tax -6,646 -11,329 -8,217 0 -2,798 0 -2,766 159.89%
NP 10,216 30,555 19,159 0 19,237 0 4,642 136.18%
-
NP to SH 11,082 30,415 18,871 0 19,368 0 4,691 155.14%
-
Tax Rate 39.41% 27.05% 30.02% - 12.70% - 37.34% -
Total Cost 118,657 63,149 117,094 0 87,222 0 87,265 39.76%
-
Net Worth 638,367 627,068 598,822 0 578,108 0 551,745 17.22%
Dividend
31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 CAGR
Net Worth 638,367 627,068 598,822 0 578,108 0 551,745 17.22%
NOSH 209,000 209,000 209,000 188,309 209,000 188,309 209,000 0.00%
Ratio Analysis
31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 CAGR
NP Margin 7.93% 32.61% 14.06% 0.00% 18.07% 0.00% 5.05% -
ROE 1.74% 4.85% 3.15% 0.00% 3.35% 0.00% 0.85% -
Per Share
31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 CAGR
RPS 68.44 49.76 72.36 0.00 56.53 0.00 48.81 44.52%
EPS 5.89 16.15 10.02 0.00 10.29 0.00 2.49 155.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.39 3.33 3.18 0.00 3.07 0.00 2.93 17.22%
Adjusted Per Share Value based on latest NOSH - 188,309
31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 CAGR
RPS 68.50 49.80 72.42 0.00 56.58 0.00 48.85 44.53%
EPS 5.89 16.17 10.03 0.00 10.29 0.00 2.49 155.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.393 3.333 3.1828 0.00 3.0727 0.00 2.9326 17.22%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 CAGR
Date 31/03/22 31/12/21 29/10/21 30/09/21 30/07/21 30/06/21 30/04/21 -
Price 1.53 1.05 1.40 0.825 0.70 0.66 0.72 -
P/RPS 2.24 2.11 1.93 0.00 1.24 0.00 1.48 57.07%
P/EPS 26.00 6.50 13.97 0.00 6.81 0.00 28.90 -10.88%
EY 3.85 15.38 7.16 0.00 14.69 0.00 3.46 12.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.32 0.44 0.00 0.23 0.00 0.25 89.72%
Price Multiplier on Announcement Date
31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 CAGR
Date 25/05/22 28/02/22 22/12/21 - 15/09/21 - 25/06/21 -
Price 1.59 1.79 1.16 0.00 0.70 0.00 0.675 -
P/RPS 2.32 3.60 1.60 0.00 1.24 0.00 1.38 76.12%
P/EPS 27.02 11.08 11.58 0.00 6.81 0.00 27.10 -0.32%
EY 3.70 9.02 8.64 0.00 14.69 0.00 3.69 0.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.54 0.36 0.00 0.23 0.00 0.23 117.85%

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