[SUBUR] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 CAGR
Revenue 512,504 0 376,251 0 269,792 0 177,885 311.55%
PBT 67,405 0 40,029 0 17,994 0 10,586 1088.20%
Tax -18,963 0 -10,746 0 -7,948 0 -5,182 466.60%
NP 48,442 0 29,283 0 10,046 0 5,404 1777.14%
-
NP to SH 48,572 0 29,701 0 10,333 0 5,642 1678.39%
-
Tax Rate 28.13% - 26.85% - 44.17% - 48.95% -
Total Cost 464,062 0 346,968 0 259,746 0 172,481 275.56%
-
Net Worth 598,822 0 578,108 0 551,745 0 546,096 13.11%
Dividend
31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 CAGR
Net Worth 598,822 0 578,108 0 551,745 0 546,096 13.11%
NOSH 209,000 188,309 209,000 188,309 209,000 188,309 209,000 0.00%
Ratio Analysis
31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 CAGR
NP Margin 9.45% 0.00% 7.78% 0.00% 3.72% 0.00% 3.04% -
ROE 8.11% 0.00% 5.14% 0.00% 1.87% 0.00% 1.03% -
Per Share
31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 CAGR
RPS 272.16 0.00 199.81 0.00 143.27 0.00 94.46 311.57%
EPS 25.80 0.00 15.77 0.00 5.49 0.00 3.00 1675.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.18 0.00 3.07 0.00 2.93 0.00 2.90 13.11%
Adjusted Per Share Value based on latest NOSH - 188,309
31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 CAGR
RPS 245.22 0.00 180.02 0.00 129.09 0.00 85.11 311.57%
EPS 23.24 0.00 14.21 0.00 4.94 0.00 2.70 1677.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8652 0.00 2.7661 0.00 2.6399 0.00 2.6129 13.11%
Price Multiplier on Financial Quarter End Date
31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 CAGR
Date 29/10/21 30/09/21 30/07/21 30/06/21 30/04/21 31/03/21 29/01/21 -
Price 1.40 0.825 0.70 0.66 0.72 0.70 0.66 -
P/RPS 0.51 0.00 0.35 0.00 0.50 0.00 0.70 -34.51%
P/EPS 5.43 0.00 4.44 0.00 13.12 0.00 22.03 -84.62%
EY 18.42 0.00 22.53 0.00 7.62 0.00 4.54 550.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.00 0.23 0.00 0.25 0.00 0.23 138.04%
Price Multiplier on Announcement Date
31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 CAGR
Date 22/12/21 - 15/09/21 - 25/06/21 - 26/03/21 -
Price 1.16 0.00 0.70 0.00 0.675 0.00 0.71 -
P/RPS 0.43 0.00 0.35 0.00 0.47 0.00 0.75 -52.46%
P/EPS 4.50 0.00 4.44 0.00 12.30 0.00 23.70 -89.15%
EY 22.24 0.00 22.53 0.00 8.13 0.00 4.22 822.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.00 0.23 0.00 0.23 0.00 0.24 71.96%

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