[SUBUR] QoQ 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- 61.17%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 CAGR
Revenue 156,916 171,260 128,873 93,704 136,253 0 106,459 39.43%
PBT 17,688 29,154 16,862 41,884 27,376 0 22,035 -17.16%
Tax 59 -14,256 -6,646 -11,329 -8,217 0 -2,798 -
NP 17,747 14,898 10,216 30,555 19,159 0 19,237 -6.67%
-
NP to SH 17,794 15,631 11,082 30,415 18,871 0 19,368 -7.00%
-
Tax Rate -0.33% 48.90% 39.41% 27.05% 30.02% - 12.70% -
Total Cost 139,169 156,362 118,657 63,149 117,094 0 87,222 49.23%
-
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 11.31% 8.70% 7.93% 32.61% 14.06% 0.00% 18.07% -
ROE 2.68% 2.40% 1.74% 4.85% 3.15% 0.00% 3.35% -
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 83.33 90.95 68.44 49.76 72.36 0.00 56.53 39.44%
EPS 9.45 8.30 5.89 16.15 10.02 0.00 10.29 -7.03%
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 83.40 91.03 68.50 49.80 72.42 0.00 56.58 39.43%
EPS 9.46 8.31 5.89 16.17 10.03 0.00 10.29 -6.95%
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 0.94 1.12 2.24 2.11 1.93 0.00 1.24 -21.12%
P/EPS 8.25 12.29 26.00 6.50 13.97 0.00 6.81 17.86%
EY 12.11 8.14 3.85 15.38 7.16 0.00 14.69 -15.25%
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 1.06 1.00 2.32 3.60 1.60 0.00 1.24 -12.57%
P/EPS 9.31 10.90 27.02 11.08 11.58 0.00 6.81 30.72%
EY 10.74 9.17 3.70 9.02 8.64 0.00 14.69 -23.53%
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