[SUBUR] YoY Annualized Quarter Result on 31-Jan-2018 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
29-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- 24.99%
YoY- 67.43%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 355,770 358,484 321,328 388,082 523,950 613,350 892,466 -14.19%
PBT 21,172 12,914 -17,492 1,854 -13,972 412 8,074 17.41%
Tax -10,364 -7,090 102 -7,374 -3,604 -3,880 -1,576 36.83%
NP 10,808 5,824 -17,390 -5,520 -17,576 -3,468 6,498 8.84%
-
NP to SH 11,284 5,418 -17,118 -5,662 -17,384 -3,468 6,498 9.62%
-
Tax Rate 48.95% 54.90% - 397.73% - 941.75% 19.52% -
Total Cost 344,962 352,660 338,718 393,602 541,526 616,818 885,968 -14.53%
-
Net Worth 546,096 568,101 592,562 626,439 624,558 672,867 691,116 -3.84%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 546,096 568,101 592,562 626,439 624,558 672,867 691,116 -3.84%
NOSH 209,000 209,000 209,000 209,000 209,000 188,478 187,803 1.79%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 3.04% 1.62% -5.41% -1.42% -3.35% -0.57% 0.73% -
ROE 2.07% 0.95% -2.89% -0.90% -2.78% -0.52% 0.94% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 188.93 190.57 170.81 206.29 278.52 325.42 475.21 -14.23%
EPS 6.00 2.88 -9.10 -3.00 -9.24 -1.84 3.46 9.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 3.02 3.15 3.33 3.32 3.57 3.68 -3.88%
Adjusted Per Share Value based on latest NOSH - 209,000
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 189.10 190.54 170.79 206.27 278.49 326.00 474.36 -14.19%
EPS 6.00 2.88 -9.10 -3.01 -9.24 -1.84 3.45 9.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9026 3.0195 3.1495 3.3296 3.3196 3.5764 3.6734 -3.84%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.66 0.65 0.50 1.20 1.45 1.75 1.97 -
P/RPS 0.35 0.34 0.29 0.58 0.52 0.54 0.41 -2.60%
P/EPS 11.01 22.57 -5.49 -39.87 -15.69 -95.11 56.94 -23.93%
EY 9.08 4.43 -18.20 -2.51 -6.37 -1.05 1.76 31.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.16 0.36 0.44 0.49 0.54 -13.24%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 26/03/21 20/03/20 22/03/19 29/03/18 29/03/17 29/03/16 26/03/15 -
Price 0.71 0.515 0.515 1.00 1.40 1.75 1.90 -
P/RPS 0.38 0.27 0.30 0.48 0.50 0.54 0.40 -0.85%
P/EPS 11.85 17.88 -5.66 -33.23 -15.15 -95.11 54.91 -22.53%
EY 8.44 5.59 -17.67 -3.01 -6.60 -1.05 1.82 29.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.17 0.16 0.30 0.42 0.49 0.52 -12.08%

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