[SUBUR] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 62.62%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 CAGR
Revenue 457,049 300,133 128,873 606,208 512,504 0 376,251 18.13%
PBT 63,704 46,016 16,862 109,289 67,405 0 40,029 48.90%
Tax -20,843 -20,902 -6,646 -30,292 -18,963 0 -10,746 76.40%
NP 42,861 25,114 10,216 78,997 48,442 0 29,283 38.59%
-
NP to SH 44,507 26,713 11,082 78,987 48,572 0 29,701 41.41%
-
Tax Rate 32.72% 45.42% 39.41% 27.72% 28.13% - 26.85% -
Total Cost 414,188 275,019 118,657 527,211 464,062 0 346,968 16.38%
-
Net Worth 664,730 651,549 638,367 627,068 598,822 0 578,108 12.70%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 CAGR
Net Worth 664,730 651,549 638,367 627,068 598,822 0 578,108 12.70%
NOSH 209,000 209,000 209,000 209,000 209,000 188,309 209,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 CAGR
NP Margin 9.38% 8.37% 7.93% 13.03% 9.45% 0.00% 7.78% -
ROE 6.70% 4.10% 1.74% 12.60% 8.11% 0.00% 5.14% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 CAGR
RPS 242.71 159.38 68.44 321.92 272.16 0.00 199.81 18.13%
EPS 23.64 14.19 5.89 41.95 25.80 0.00 15.77 41.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.53 3.46 3.39 3.33 3.18 0.00 3.07 12.70%
Adjusted Per Share Value based on latest NOSH - 209,000
30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 CAGR
RPS 242.93 159.52 68.50 322.21 272.40 0.00 199.98 18.13%
EPS 23.66 14.20 5.89 41.98 25.82 0.00 15.79 41.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5331 3.4631 3.393 3.333 3.1828 0.00 3.0727 12.70%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 29/10/21 30/09/21 30/07/21 -
Price 0.78 1.02 1.53 1.05 1.40 0.825 0.70 -
P/RPS 0.32 0.64 2.24 0.33 0.51 0.00 0.35 -7.39%
P/EPS 3.30 7.19 26.00 2.50 5.43 0.00 4.44 -22.44%
EY 30.30 13.91 3.85 39.95 18.42 0.00 22.53 28.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.29 0.45 0.32 0.44 0.00 0.23 -3.73%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 CAGR
Date 30/11/22 26/08/22 25/05/22 28/02/22 22/12/21 - 15/09/21 -
Price 0.88 0.905 1.59 1.79 1.16 0.00 0.70 -
P/RPS 0.36 0.57 2.32 0.56 0.43 0.00 0.35 2.44%
P/EPS 3.72 6.38 27.02 4.27 4.50 0.00 4.44 -14.06%
EY 26.86 15.67 3.70 23.43 22.24 0.00 22.53 16.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.47 0.54 0.36 0.00 0.23 7.40%

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