[SUBUR] QoQ TTM Result on 31-Jul-2021

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
15-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Jul-2021
Profit Trend
QoQ- 256.21%
YoY- 220.46%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 CAGR
Revenue 428,323 418,762 198,366 376,251 176,050 341,442 84,143 767.07%
PBT 98,703 61,821 29,443 40,029 12,410 5,117 5,002 5136.79%
Tax -25,110 -15,442 -5,564 -10,746 -4,427 -21,556 -1,661 3576.95%
NP 73,593 46,379 23,879 29,283 7,983 -16,439 3,341 5960.02%
-
NP to SH 73,345 46,577 24,059 29,701 8,338 -16,007 3,647 5270.48%
-
Tax Rate 25.44% 24.98% 18.90% 26.85% 35.67% 421.26% 33.21% -
Total Cost 354,730 372,383 174,487 346,968 168,067 357,881 80,802 612.42%
-
Net Worth 627,068 598,822 0 578,108 0 551,745 0 -
Dividend
31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 CAGR
Net Worth 627,068 598,822 0 578,108 0 551,745 0 -
NOSH 209,000 209,000 188,309 209,000 188,309 209,000 188,309 14.83%
Ratio Analysis
31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 CAGR
NP Margin 17.18% 11.08% 12.04% 7.78% 4.53% -4.81% 3.97% -
ROE 11.70% 7.78% 0.00% 5.14% 0.00% -2.90% 0.00% -
Per Share
31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 CAGR
RPS 227.46 222.38 105.34 199.81 93.49 181.32 44.68 767.17%
EPS 38.95 24.73 12.78 15.77 4.43 -8.50 1.94 5258.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.33 3.18 0.00 3.07 0.00 2.93 0.00 -
Adjusted Per Share Value based on latest NOSH - 209,000
31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 CAGR
RPS 227.66 222.58 105.43 199.98 93.57 181.48 44.72 767.15%
EPS 38.98 24.76 12.79 15.79 4.43 -8.51 1.94 5264.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.333 3.1828 0.00 3.0727 0.00 2.9326 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 CAGR
Date 31/12/21 29/10/21 30/09/21 30/07/21 30/06/21 30/04/21 31/03/21 -
Price 1.05 1.40 0.825 0.70 0.66 0.72 0.70 -
P/RPS 0.46 0.63 0.78 0.35 0.71 0.40 1.57 -80.39%
P/EPS 2.70 5.66 6.46 4.44 14.91 -8.47 36.14 -96.80%
EY 37.09 17.67 15.49 22.53 6.71 -11.81 2.77 3029.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.44 0.00 0.23 0.00 0.25 0.00 -
Price Multiplier on Announcement Date
31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 CAGR
Date 28/02/22 22/12/21 - 15/09/21 - 25/06/21 - -
Price 1.79 1.16 0.00 0.70 0.00 0.675 0.00 -
P/RPS 0.79 0.52 0.00 0.35 0.00 0.37 0.00 -
P/EPS 4.60 4.69 0.00 4.44 0.00 -7.94 0.00 -
EY 21.76 21.32 0.00 22.53 0.00 -12.59 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.36 0.00 0.23 0.00 0.23 0.00 -

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