[SUBUR] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
Revenue 564,376 0 404,688 0 355,770 0 374,968 72.74%
PBT 60,043 0 26,991 0 21,172 0 22,336 275.13%
Tax -16,119 0 -11,922 0 -10,364 0 -14,084 19.77%
NP 43,924 0 15,069 0 10,808 0 8,252 835.08%
-
NP to SH 44,551 0 15,499 0 11,284 0 7,980 896.64%
-
Tax Rate 26.85% - 44.17% - 48.95% - 63.06% -
Total Cost 520,452 0 389,619 0 344,962 0 366,716 59.69%
-
Net Worth 578,108 0 551,745 0 546,096 540,254 542,136 8.96%
Dividend
31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
Net Worth 578,108 0 551,745 0 546,096 540,254 542,136 8.96%
NOSH 209,000 188,309 209,000 188,309 209,000 188,242 209,000 0.00%
Ratio Analysis
31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
NP Margin 7.78% 0.00% 3.72% 0.00% 3.04% 0.00% 2.20% -
ROE 7.71% 0.00% 2.81% 0.00% 2.07% 0.00% 1.47% -
Per Share
31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
RPS 299.71 0.00 214.91 0.00 188.93 0.00 199.19 72.67%
EPS 23.66 0.00 8.24 0.00 6.00 0.00 4.24 896.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 0.00 2.93 0.00 2.90 2.87 2.88 8.91%
Adjusted Per Share Value based on latest NOSH - 188,309
31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
RPS 299.97 0.00 215.10 0.00 189.10 0.00 199.30 72.74%
EPS 23.68 0.00 8.24 0.00 6.00 0.00 4.24 897.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0727 0.00 2.9326 0.00 2.9026 2.8715 2.8815 8.96%
Price Multiplier on Financial Quarter End Date
31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
Date 30/07/21 30/06/21 30/04/21 31/03/21 29/01/21 31/12/20 30/10/20 -
Price 0.70 0.66 0.72 0.70 0.66 0.72 0.605 -
P/RPS 0.23 0.00 0.34 0.00 0.35 0.00 0.30 -29.89%
P/EPS 2.96 0.00 8.75 0.00 11.01 0.00 14.27 -87.79%
EY 33.80 0.00 11.43 0.00 9.08 0.00 7.01 719.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.00 0.25 0.00 0.23 0.25 0.21 12.93%
Price Multiplier on Announcement Date
31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
Date 15/09/21 - 25/06/21 - 26/03/21 - 22/12/20 -
Price 0.70 0.00 0.675 0.00 0.71 0.00 0.73 -
P/RPS 0.23 0.00 0.31 0.00 0.38 0.00 0.37 -47.04%
P/EPS 2.96 0.00 8.20 0.00 11.85 0.00 17.22 -90.50%
EY 33.80 0.00 12.19 0.00 8.44 0.00 5.81 953.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.00 0.23 0.00 0.24 0.00 0.25 -10.54%

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