[SUBUR] QoQ TTM 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- -19.88%
YoY- -12.65%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 CAGR
Revenue 341,442 84,143 327,992 150,704 328,207 329,349 328,267 4.01%
PBT 5,117 5,002 -7,606 -17,241 -8,509 -11,735 -2,772 -284.59%
Tax -21,556 -1,661 -14,490 -11,306 -14,643 -12,853 -10,670 102.02%
NP -16,439 3,341 -22,096 -28,547 -23,152 -24,588 -13,442 22.29%
-
NP to SH -16,007 3,647 -21,723 -27,776 -23,169 -24,656 -13,967 14.60%
-
Tax Rate 421.26% 33.21% - - - - - -
Total Cost 357,881 80,802 350,088 179,251 351,359 353,937 341,709 4.73%
-
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 -4.81% 3.97% -6.74% -18.94% -7.05% -7.47% -4.09% -
ROE -2.90% 0.00% -3.98% -5.14% -4.27% -4.55% -2.47% -
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 181.32 44.68 174.18 80.06 174.35 175.07 174.51 3.90%
EPS -8.50 1.94 -11.54 -14.76 -12.31 -13.11 -7.42 14.55%
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 181.48 44.72 174.33 80.10 174.45 175.05 174.48 4.01%
EPS -8.51 1.94 -11.55 -14.76 -12.31 -13.10 -7.42 14.69%
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 0.40 1.57 0.38 0.90 0.35 0.29 0.29 37.93%
P/EPS -8.47 36.14 -5.72 -4.88 -4.92 -3.89 -6.73 25.85%
EY -11.81 2.77 -17.48 -20.49 -20.34 -25.70 -14.85 -20.47%
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 0.37 0.00 0.41 0.00 0.42 0.39 0.32 15.62%
P/EPS -7.94 0.00 -6.15 0.00 -5.93 -5.23 -7.41 7.15%
EY -12.59 0.00 -16.25 0.00 -16.86 -19.13 -13.50 -6.74%
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