[SUBUR] YoY 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- 107.57%
YoY- 292.72%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
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 136,253 106,459 91,907 93,742 0 78,457 71,650 67.08%
PBT 27,376 22,035 7,408 5,584 0 -5,315 -12,877 -
Tax -8,217 -2,798 -2,766 -3,521 0 4,300 -13,608 -33.16%
NP 19,159 19,237 4,642 2,063 0 -1,015 -26,485 -
-
NP to SH 18,871 19,368 4,691 1,995 0 -1,025 -26,340 -
-
Tax Rate 30.02% 12.70% 37.34% 63.06% - - - -
Total Cost 117,094 87,222 87,265 91,679 0 79,472 98,135 15.15%
-
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 14.06% 18.07% 5.05% 2.20% 0.00% -1.29% -36.96% -
ROE 3.15% 3.35% 0.85% 0.37% 0.00% -0.18% -4.86% -
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 72.36 56.53 48.81 49.80 0.00 41.71 38.09 66.94%
EPS 10.02 10.29 2.49 1.06 0.00 -0.54 -14.00 -
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 72.42 56.58 48.85 49.83 0.00 41.70 38.08 67.09%
EPS 10.03 10.29 2.49 1.06 0.00 -0.54 -14.00 -
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 1.93 1.24 1.48 1.21 0.00 1.20 1.34 33.83%
P/EPS 13.97 6.81 28.90 57.09 0.00 -91.76 -3.64 -
EY 7.16 14.69 3.46 1.75 0.00 -1.09 -27.45 -
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 1.60 1.24 1.38 1.47 0.00 1.32 1.80 -8.97%
P/EPS 11.58 6.81 27.10 68.88 0.00 -100.94 -4.89 -
EY 8.64 14.69 3.69 1.45 0.00 -0.99 -20.44 -
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