[SUBUR] QoQ TTM 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- -19.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 CAGR
Revenue 465,289 428,323 418,762 198,366 376,251 176,050 341,442 40.10%
PBT 108,157 98,703 61,821 29,443 40,029 12,410 5,117 2677.79%
Tax -28,990 -25,110 -15,442 -5,564 -10,746 -4,427 -21,556 38.10%
NP 79,167 73,593 46,379 23,879 29,283 7,983 -16,439 -
-
NP to SH 79,736 73,345 46,577 24,059 29,701 8,338 -16,007 -
-
Tax Rate 26.80% 25.44% 24.98% 18.90% 26.85% 35.67% 421.26% -
Total Cost 386,122 354,730 372,383 174,487 346,968 168,067 357,881 8.62%
-
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 17.01% 17.18% 11.08% 12.04% 7.78% 4.53% -4.81% -
ROE 12.49% 11.70% 7.78% 0.00% 5.14% 0.00% -2.90% -
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 247.09 227.46 222.38 105.34 199.81 93.49 181.32 40.10%
EPS 42.34 38.95 24.73 12.78 15.77 4.43 -8.50 -
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 222.63 204.94 200.36 94.91 180.02 84.23 163.37 40.10%
EPS 38.15 35.09 22.29 11.51 14.21 3.99 -7.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0544 3.0003 2.8652 0.00 2.7661 0.00 2.6399 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 0.62 0.46 0.63 0.78 0.35 0.71 0.40 61.20%
P/EPS 3.61 2.70 5.66 6.46 4.44 14.91 -8.47 -
EY 27.68 37.09 17.67 15.49 22.53 6.71 -11.81 -
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 0.64 0.79 0.52 0.00 0.35 0.00 0.37 81.67%
P/EPS 3.76 4.60 4.69 0.00 4.44 0.00 -7.94 -
EY 26.63 21.76 21.32 0.00 22.53 0.00 -12.59 -
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