[SUBUR] YoY Annualized Quarter Result on 31-Oct-2020

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
22-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Oct-2020
Profit Trend
QoQ- 132.37%
YoY- 292.72%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/21 31/07/21 30/04/21 31/10/20 31/12/20 30/04/20 31/07/20 CAGR
Revenue 439,289 564,376 404,688 374,968 0 343,598 329,349 25.86%
PBT 57,775 60,043 26,991 22,336 0 1,522 -11,735 -
Tax -16,254 -16,119 -11,922 -14,084 0 1,006 -12,853 20.62%
NP 41,521 43,924 15,069 8,252 0 2,529 -24,588 -
-
NP to SH 41,633 44,551 15,499 7,980 0 2,245 -24,656 -
-
Tax Rate 28.13% 26.85% 44.17% 63.06% - -66.10% - -
Total Cost 397,767 520,452 389,619 366,716 0 341,069 353,937 9.77%
-
Net Worth 598,822 578,108 551,745 542,136 540,254 566,220 541,788 8.32%
Dividend
31/10/21 31/07/21 30/04/21 31/10/20 31/12/20 30/04/20 31/07/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/21 31/07/21 30/04/21 31/10/20 31/12/20 30/04/20 31/07/20 CAGR
Net Worth 598,822 578,108 551,745 542,136 540,254 566,220 541,788 8.32%
NOSH 209,000 209,000 209,000 209,000 188,242 209,000 209,000 0.00%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/10/20 31/12/20 30/04/20 31/07/20 CAGR
NP Margin 9.45% 7.78% 3.72% 2.20% 0.00% 0.74% -7.47% -
ROE 6.95% 7.71% 2.81% 1.47% 0.00% 0.40% -4.55% -
Per Share
31/10/21 31/07/21 30/04/21 31/10/20 31/12/20 30/04/20 31/07/20 CAGR
RPS 233.28 299.71 214.91 199.19 0.00 182.66 175.07 25.76%
EPS 22.11 23.66 8.24 4.24 0.00 1.20 -13.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.18 3.07 2.93 2.88 2.87 3.01 2.88 8.23%
Adjusted Per Share Value based on latest NOSH - 209,000
31/10/21 31/07/21 30/04/21 31/10/20 31/12/20 30/04/20 31/07/20 CAGR
RPS 233.49 299.97 215.10 199.30 0.00 182.63 175.05 25.86%
EPS 22.13 23.68 8.24 4.24 0.00 1.19 -13.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1828 3.0727 2.9326 2.8815 2.8715 3.0095 2.8797 8.32%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/10/20 31/12/20 30/04/20 31/07/20 CAGR
Date 29/10/21 30/07/21 30/04/21 30/10/20 31/12/20 30/04/20 30/07/20 -
Price 1.40 0.70 0.72 0.605 0.72 0.50 0.51 -
P/RPS 0.60 0.23 0.34 0.30 0.00 0.27 0.29 78.72%
P/EPS 6.33 2.96 8.75 14.27 0.00 41.89 -3.89 -
EY 15.79 33.80 11.43 7.01 0.00 2.39 -25.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.23 0.25 0.21 0.25 0.17 0.18 104.19%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/10/20 31/12/20 30/04/20 31/07/20 CAGR
Date 22/12/21 15/09/21 25/06/21 22/12/20 - 26/06/20 29/09/20 -
Price 1.16 0.70 0.675 0.73 0.00 0.55 0.685 -
P/RPS 0.50 0.23 0.31 0.37 0.00 0.30 0.39 21.95%
P/EPS 5.25 2.96 8.20 17.22 0.00 46.08 -5.23 -
EY 19.06 33.80 12.19 5.81 0.00 2.17 -19.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.23 0.23 0.25 0.00 0.18 0.24 38.24%

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