[SUBUR] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 CAGR
Revenue 515,492 606,208 439,289 0 564,376 0 404,688 30.17%
PBT 67,448 109,289 57,775 0 60,043 0 26,991 171.24%
Tax -26,584 -30,292 -16,254 0 -16,119 0 -11,922 139.58%
NP 40,864 78,997 41,521 0 43,924 0 15,069 196.52%
-
NP to SH 44,328 78,987 41,633 0 44,551 0 15,499 214.22%
-
Tax Rate 39.41% 27.72% 28.13% - 26.85% - 44.17% -
Total Cost 474,628 527,211 397,767 0 520,452 0 389,619 23.99%
-
Net Worth 638,367 627,068 598,822 0 578,108 0 551,745 17.22%
Dividend
31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 CAGR
Net Worth 638,367 627,068 598,822 0 578,108 0 551,745 17.22%
NOSH 209,000 209,000 209,000 188,309 209,000 188,309 209,000 0.00%
Ratio Analysis
31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 CAGR
NP Margin 7.93% 13.03% 9.45% 0.00% 7.78% 0.00% 3.72% -
ROE 6.94% 12.60% 6.95% 0.00% 7.71% 0.00% 2.81% -
Per Share
31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 CAGR
RPS 273.75 321.92 233.28 0.00 299.71 0.00 214.91 30.16%
EPS 23.56 41.95 22.11 0.00 23.66 0.00 8.24 214.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.39 3.33 3.18 0.00 3.07 0.00 2.93 17.22%
Adjusted Per Share Value based on latest NOSH - 188,309
31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 CAGR
RPS 246.65 290.05 210.19 0.00 270.04 0.00 193.63 30.17%
EPS 21.21 37.79 19.92 0.00 21.32 0.00 7.42 214.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0544 3.0003 2.8652 0.00 2.7661 0.00 2.6399 17.22%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 CAGR
Date 31/03/22 31/12/21 29/10/21 30/09/21 30/07/21 30/06/21 30/04/21 -
Price 1.53 1.05 1.40 0.825 0.70 0.66 0.72 -
P/RPS 0.56 0.33 0.60 0.00 0.23 0.00 0.34 72.23%
P/EPS 6.50 2.50 6.33 0.00 2.96 0.00 8.75 -27.66%
EY 15.39 39.95 15.79 0.00 33.80 0.00 11.43 38.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.32 0.44 0.00 0.23 0.00 0.25 89.72%
Price Multiplier on Announcement Date
31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 CAGR
Date 25/05/22 28/02/22 22/12/21 - 15/09/21 - 25/06/21 -
Price 1.59 1.79 1.16 0.00 0.70 0.00 0.675 -
P/RPS 0.58 0.56 0.50 0.00 0.23 0.00 0.31 97.89%
P/EPS 6.75 4.27 5.25 0.00 2.96 0.00 8.20 -19.10%
EY 14.81 23.43 19.06 0.00 33.80 0.00 12.19 23.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.54 0.36 0.00 0.23 0.00 0.23 117.85%

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