[SUBUR] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 89.72%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 CAGR
Revenue 609,398 600,266 515,492 606,208 439,289 0 564,376 6.79%
PBT 84,938 92,032 67,448 109,289 57,775 0 60,043 34.60%
Tax -27,790 -41,804 -26,584 -30,292 -16,254 0 -16,119 59.46%
NP 57,148 50,228 40,864 78,997 41,521 0 43,924 25.29%
-
NP to SH 59,342 53,426 44,328 78,987 41,633 0 44,551 27.84%
-
Tax Rate 32.72% 45.42% 39.41% 27.72% 28.13% - 26.85% -
Total Cost 552,250 550,038 474,628 527,211 397,767 0 520,452 5.21%
-
Net Worth 664,730 651,549 638,367 627,068 598,822 0 578,108 12.70%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 CAGR
Net Worth 664,730 651,549 638,367 627,068 598,822 0 578,108 12.70%
NOSH 209,000 209,000 209,000 209,000 209,000 188,309 209,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 CAGR
NP Margin 9.38% 8.37% 7.93% 13.03% 9.45% 0.00% 7.78% -
ROE 8.93% 8.20% 6.94% 12.60% 6.95% 0.00% 7.71% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 CAGR
RPS 323.62 318.77 273.75 321.92 233.28 0.00 299.71 6.79%
EPS 31.52 28.38 23.56 41.95 22.11 0.00 23.66 27.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.53 3.46 3.39 3.33 3.18 0.00 3.07 12.70%
Adjusted Per Share Value based on latest NOSH - 209,000
30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 CAGR
RPS 291.58 287.21 246.65 290.05 210.19 0.00 270.04 6.79%
EPS 28.39 25.56 21.21 37.79 19.92 0.00 21.32 27.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1805 3.1175 3.0544 3.0003 2.8652 0.00 2.7661 12.70%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 29/10/21 30/09/21 30/07/21 -
Price 0.78 1.02 1.53 1.05 1.40 0.825 0.70 -
P/RPS 0.24 0.32 0.56 0.33 0.60 0.00 0.23 3.71%
P/EPS 2.48 3.60 6.50 2.50 6.33 0.00 2.96 -14.06%
EY 40.40 27.82 15.39 39.95 15.79 0.00 33.80 16.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.29 0.45 0.32 0.44 0.00 0.23 -3.73%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 CAGR
Date 30/11/22 26/08/22 25/05/22 28/02/22 22/12/21 - 15/09/21 -
Price 0.88 0.905 1.59 1.79 1.16 0.00 0.70 -
P/RPS 0.27 0.28 0.58 0.56 0.50 0.00 0.23 14.72%
P/EPS 2.79 3.19 6.75 4.27 5.25 0.00 2.96 -4.94%
EY 35.81 31.35 14.81 23.43 19.06 0.00 33.80 5.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.47 0.54 0.36 0.00 0.23 7.40%

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