[SUBUR] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -116.06%
YoY- -165.33%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 464,839 346,867 228,070 107,489 585,875 457,049 300,133 33.75%
PBT -5,438 -18,970 -21,395 -8,226 66,674 63,704 46,016 -
Tax -11,902 -1,280 21 21 -23,538 -20,843 -20,902 -31.22%
NP -17,340 -20,250 -21,374 -8,205 43,136 42,861 25,114 -
-
NP to SH -15,006 -18,023 -19,111 -7,240 45,088 44,507 26,713 -
-
Tax Rate - - - - 35.30% 32.72% 45.42% -
Total Cost 482,179 367,117 249,444 115,694 542,739 414,188 275,019 45.25%
-
Net Worth 651,895 651,895 645,968 660,964 666,613 664,730 651,549 0.03%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 651,895 651,895 645,968 660,964 666,613 664,730 651,549 0.03%
NOSH 209,000 209,000 209,000 209,000 209,000 209,000 209,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -3.73% -5.84% -9.37% -7.63% 7.36% 9.38% 8.37% -
ROE -2.30% -2.76% -2.96% -1.10% 6.76% 6.70% 4.10% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 246.72 184.10 121.10 57.08 311.12 242.71 159.38 33.71%
EPS -7.97 -9.57 -10.15 -3.84 23.94 23.64 14.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.46 3.46 3.43 3.51 3.54 3.53 3.46 0.00%
Adjusted Per Share Value based on latest NOSH - 209,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 222.41 165.97 109.12 51.43 280.32 218.68 143.60 33.75%
EPS -7.18 -8.62 -9.14 -3.46 21.57 21.30 12.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1191 3.1191 3.0908 3.1625 3.1895 3.1805 3.1175 0.03%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.75 0.83 0.835 0.90 0.97 0.78 1.02 -
P/RPS 0.30 0.45 0.69 1.58 0.31 0.32 0.64 -39.57%
P/EPS -9.42 -8.68 -8.23 -23.41 4.05 3.30 7.19 -
EY -10.62 -11.53 -12.15 -4.27 24.68 30.30 13.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.24 0.26 0.27 0.22 0.29 -16.77%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 30/11/23 25/08/23 30/05/23 28/02/23 30/11/22 26/08/22 -
Price 0.87 0.835 0.85 0.895 0.98 0.88 0.905 -
P/RPS 0.35 0.45 0.70 1.57 0.31 0.36 0.57 -27.69%
P/EPS -10.92 -8.73 -8.38 -23.28 4.09 3.72 6.38 -
EY -9.15 -11.46 -11.94 -4.30 24.43 26.86 15.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.25 0.25 0.28 0.25 0.26 -2.57%

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