[SUBUR] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 141.05%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
Revenue 107,489 585,875 457,049 300,133 128,873 606,208 512,504 -66.87%
PBT -8,226 66,674 63,704 46,016 16,862 109,289 67,405 -
Tax 21 -23,538 -20,843 -20,902 -6,646 -30,292 -18,963 -
NP -8,205 43,136 42,861 25,114 10,216 78,997 48,442 -
-
NP to SH -7,240 45,088 44,507 26,713 11,082 78,987 48,572 -
-
Tax Rate - 35.30% 32.72% 45.42% 39.41% 27.72% 28.13% -
Total Cost 115,694 542,739 414,188 275,019 118,657 527,211 464,062 -62.56%
-
Net Worth 660,964 666,613 664,730 651,549 638,367 627,068 598,822 7.23%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
Net Worth 660,964 666,613 664,730 651,549 638,367 627,068 598,822 7.23%
NOSH 209,000 209,000 209,000 209,000 209,000 209,000 209,000 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
NP Margin -7.63% 7.36% 9.38% 8.37% 7.93% 13.03% 9.45% -
ROE -1.10% 6.76% 6.70% 4.10% 1.74% 12.60% 8.11% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
RPS 57.08 311.12 242.71 159.38 68.44 321.92 272.16 -66.87%
EPS -3.84 23.94 23.64 14.19 5.89 41.95 25.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.51 3.54 3.53 3.46 3.39 3.33 3.18 7.23%
Adjusted Per Share Value based on latest NOSH - 209,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
RPS 57.13 311.40 242.93 159.52 68.50 322.21 272.40 -66.87%
EPS -3.85 23.96 23.66 14.20 5.89 41.98 25.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5131 3.5431 3.5331 3.4631 3.393 3.333 3.1828 7.23%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 29/10/21 -
Price 0.90 0.97 0.78 1.02 1.53 1.05 1.40 -
P/RPS 1.58 0.31 0.32 0.64 2.24 0.33 0.51 122.52%
P/EPS -23.41 4.05 3.30 7.19 26.00 2.50 5.43 -
EY -4.27 24.68 30.30 13.91 3.85 39.95 18.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.22 0.29 0.45 0.32 0.44 -31.07%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
Date 30/05/23 28/02/23 30/11/22 26/08/22 25/05/22 28/02/22 22/12/21 -
Price 0.895 0.98 0.88 0.905 1.59 1.79 1.16 -
P/RPS 1.57 0.31 0.36 0.57 2.32 0.56 0.43 149.94%
P/EPS -23.28 4.09 3.72 6.38 27.02 4.27 4.50 -
EY -4.30 24.43 26.86 15.67 3.70 23.43 22.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.25 0.26 0.47 0.54 0.36 -22.73%

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