[SUBUR] QoQ Annualized Quarter Result on 31-Oct-2021

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
22-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Oct-2021
Profit Trend
QoQ--%
YoY- 421.72%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 CAGR
Revenue 600,266 515,492 606,208 439,289 0 564,376 0 -
PBT 92,032 67,448 109,289 57,775 0 60,043 0 -
Tax -41,804 -26,584 -30,292 -16,254 0 -16,119 0 -
NP 50,228 40,864 78,997 41,521 0 43,924 0 -
-
NP to SH 53,426 44,328 78,987 41,633 0 44,551 0 -
-
Tax Rate 45.42% 39.41% 27.72% 28.13% - 26.85% - -
Total Cost 550,038 474,628 527,211 397,767 0 520,452 0 -
-
Net Worth 651,549 638,367 627,068 598,822 0 578,108 0 -
Dividend
30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 CAGR
Net Worth 651,549 638,367 627,068 598,822 0 578,108 0 -
NOSH 209,000 209,000 209,000 209,000 188,309 209,000 188,309 10.98%
Ratio Analysis
30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 CAGR
NP Margin 8.37% 7.93% 13.03% 9.45% 0.00% 7.78% 0.00% -
ROE 8.20% 6.94% 12.60% 6.95% 0.00% 7.71% 0.00% -
Per Share
30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 CAGR
RPS 318.77 273.75 321.92 233.28 0.00 299.71 0.00 -
EPS 28.38 23.56 41.95 22.11 0.00 23.66 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.46 3.39 3.33 3.18 0.00 3.07 0.00 -
Adjusted Per Share Value based on latest NOSH - 209,000
30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 CAGR
RPS 287.21 246.65 290.05 210.19 0.00 270.04 0.00 -
EPS 25.56 21.21 37.79 19.92 0.00 21.32 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1175 3.0544 3.0003 2.8652 0.00 2.7661 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 CAGR
Date 30/06/22 31/03/22 31/12/21 29/10/21 30/09/21 30/07/21 30/06/21 -
Price 1.02 1.53 1.05 1.40 0.825 0.70 0.66 -
P/RPS 0.32 0.56 0.33 0.60 0.00 0.23 0.00 -
P/EPS 3.60 6.50 2.50 6.33 0.00 2.96 0.00 -
EY 27.82 15.39 39.95 15.79 0.00 33.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.45 0.32 0.44 0.00 0.23 0.00 -
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 CAGR
Date 26/08/22 25/05/22 28/02/22 22/12/21 - 15/09/21 - -
Price 0.905 1.59 1.79 1.16 0.00 0.70 0.00 -
P/RPS 0.28 0.58 0.56 0.50 0.00 0.23 0.00 -
P/EPS 3.19 6.75 4.27 5.25 0.00 2.96 0.00 -
EY 31.35 14.81 23.43 19.06 0.00 33.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.47 0.54 0.36 0.00 0.23 0.00 -

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