[SUBUR] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 20.52%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
Revenue 429,956 585,875 609,398 600,266 515,492 606,208 439,289 -1.50%
PBT -32,904 66,674 84,938 92,032 67,448 109,289 57,775 -
Tax 84 -23,538 -27,790 -41,804 -26,584 -30,292 -16,254 -
NP -32,820 43,136 57,148 50,228 40,864 78,997 41,521 -
-
NP to SH -28,960 45,088 59,342 53,426 44,328 78,987 41,633 -
-
Tax Rate - 35.30% 32.72% 45.42% 39.41% 27.72% 28.13% -
Total Cost 462,776 542,739 552,250 550,038 474,628 527,211 397,767 11.30%
-
Net Worth 660,964 666,613 664,730 651,549 638,367 627,068 598,822 7.23%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
Net Worth 660,964 666,613 664,730 651,549 638,367 627,068 598,822 7.23%
NOSH 209,000 209,000 209,000 209,000 209,000 209,000 209,000 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
NP Margin -7.63% 7.36% 9.38% 8.37% 7.93% 13.03% 9.45% -
ROE -4.38% 6.76% 8.93% 8.20% 6.94% 12.60% 6.95% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
RPS 228.32 311.12 323.62 318.77 273.75 321.92 233.28 -1.50%
EPS -15.36 23.94 31.52 28.38 23.56 41.95 22.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.51 3.54 3.53 3.46 3.39 3.33 3.18 7.23%
Adjusted Per Share Value based on latest NOSH - 209,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
RPS 205.72 280.32 291.58 287.21 246.65 290.05 210.19 -1.50%
EPS -13.86 21.57 28.39 25.56 21.21 37.79 19.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1625 3.1895 3.1805 3.1175 3.0544 3.0003 2.8652 7.23%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 29/10/21 -
Price 0.90 0.97 0.78 1.02 1.53 1.05 1.40 -
P/RPS 0.39 0.31 0.24 0.32 0.56 0.33 0.60 -26.26%
P/EPS -5.85 4.05 2.48 3.60 6.50 2.50 6.33 -
EY -17.09 24.68 40.40 27.82 15.39 39.95 15.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.22 0.29 0.45 0.32 0.44 -31.07%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
Date 30/05/23 28/02/23 30/11/22 26/08/22 25/05/22 28/02/22 22/12/21 -
Price 0.895 0.98 0.88 0.905 1.59 1.79 1.16 -
P/RPS 0.39 0.31 0.27 0.28 0.58 0.56 0.50 -16.11%
P/EPS -5.82 4.09 2.79 3.19 6.75 4.27 5.25 -
EY -17.18 24.43 35.81 31.35 14.81 23.43 19.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.25 0.26 0.47 0.54 0.36 -22.73%

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