[SUBUR] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 66.61%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 228,070 107,489 585,875 457,049 300,133 128,873 606,208 -47.97%
PBT -21,395 -8,226 66,674 63,704 46,016 16,862 109,289 -
Tax 21 21 -23,538 -20,843 -20,902 -6,646 -30,292 -
NP -21,374 -8,205 43,136 42,861 25,114 10,216 78,997 -
-
NP to SH -19,111 -7,240 45,088 44,507 26,713 11,082 78,987 -
-
Tax Rate - - 35.30% 32.72% 45.42% 39.41% 27.72% -
Total Cost 249,444 115,694 542,739 414,188 275,019 118,657 527,211 -39.36%
-
Net Worth 645,968 660,964 666,613 664,730 651,549 638,367 627,068 2.00%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 645,968 660,964 666,613 664,730 651,549 638,367 627,068 2.00%
NOSH 209,000 209,000 209,000 209,000 209,000 209,000 209,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -9.37% -7.63% 7.36% 9.38% 8.37% 7.93% 13.03% -
ROE -2.96% -1.10% 6.76% 6.70% 4.10% 1.74% 12.60% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 121.10 57.08 311.12 242.71 159.38 68.44 321.92 -47.98%
EPS -10.15 -3.84 23.94 23.64 14.19 5.89 41.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.43 3.51 3.54 3.53 3.46 3.39 3.33 1.99%
Adjusted Per Share Value based on latest NOSH - 209,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 109.12 51.43 280.32 218.68 143.60 61.66 290.05 -47.97%
EPS -9.14 -3.46 21.57 21.30 12.78 5.30 37.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0908 3.1625 3.1895 3.1805 3.1175 3.0544 3.0003 2.00%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.835 0.90 0.97 0.78 1.02 1.53 1.05 -
P/RPS 0.69 1.58 0.31 0.32 0.64 2.24 0.33 63.73%
P/EPS -8.23 -23.41 4.05 3.30 7.19 26.00 2.50 -
EY -12.15 -4.27 24.68 30.30 13.91 3.85 39.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.27 0.22 0.29 0.45 0.32 -17.49%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 30/05/23 28/02/23 30/11/22 26/08/22 25/05/22 28/02/22 -
Price 0.85 0.895 0.98 0.88 0.905 1.59 1.79 -
P/RPS 0.70 1.57 0.31 0.36 0.57 2.32 0.56 16.08%
P/EPS -8.38 -23.28 4.09 3.72 6.38 27.02 4.27 -
EY -11.94 -4.30 24.43 26.86 15.67 3.70 23.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.28 0.25 0.26 0.47 0.54 -40.23%

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