[SUBUR] YoY Cumulative 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- -50.03%
YoY- 67.43%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 177,885 179,242 160,664 194,041 261,975 306,675 446,233 -14.19%
PBT 10,586 6,457 -8,746 927 -6,986 206 4,037 17.41%
Tax -5,182 -3,545 51 -3,687 -1,802 -1,940 -788 36.83%
NP 5,404 2,912 -8,695 -2,760 -8,788 -1,734 3,249 8.84%
-
NP to SH 5,642 2,709 -8,559 -2,831 -8,692 -1,734 3,249 9.62%
-
Tax Rate 48.95% 54.90% - 397.73% - 941.75% 19.52% -
Total Cost 172,481 176,330 169,359 196,801 270,763 308,409 442,984 -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 1.03% 0.48% -1.44% -0.45% -1.39% -0.26% 0.47% -
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 94.46 95.28 85.41 103.15 139.26 162.71 237.61 -14.23%
EPS 3.00 1.44 -4.55 -1.50 -4.62 -0.92 1.73 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 94.55 95.27 85.39 103.14 139.24 163.00 237.18 -14.19%
EPS 3.00 1.44 -4.55 -1.50 -4.62 -0.92 1.73 9.59%
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 0.70 0.68 0.59 1.16 1.04 1.08 0.83 -2.79%
P/EPS 22.03 45.14 -10.99 -79.74 -31.38 -190.22 113.87 -23.93%
EY 4.54 2.22 -9.10 -1.25 -3.19 -0.53 0.88 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 0.75 0.54 0.60 0.97 1.01 1.08 0.80 -1.06%
P/EPS 23.70 35.76 -11.32 -66.45 -30.30 -190.22 109.83 -22.53%
EY 4.22 2.80 -8.83 -1.50 -3.30 -0.53 0.91 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