[SUBUR] QoQ TTM Result on 30-Apr-2021

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
25-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Apr-2021
Profit Trend
QoQ- -538.91%
YoY- -14.61%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 CAGR
Revenue 198,366 376,251 176,050 341,442 84,143 327,992 150,704 44.39%
PBT 29,443 40,029 12,410 5,117 5,002 -7,606 -17,241 -
Tax -5,564 -10,746 -4,427 -21,556 -1,661 -14,490 -11,306 -61.24%
NP 23,879 29,283 7,983 -16,439 3,341 -22,096 -28,547 -
-
NP to SH 24,059 29,701 8,338 -16,007 3,647 -21,723 -27,776 -
-
Tax Rate 18.90% 26.85% 35.67% 421.26% 33.21% - - -
Total Cost 174,487 346,968 168,067 357,881 80,802 350,088 179,251 -3.53%
-
Net Worth 0 578,108 0 551,745 0 546,096 540,254 -
Dividend
30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 CAGR
Net Worth 0 578,108 0 551,745 0 546,096 540,254 -
NOSH 188,309 209,000 188,309 209,000 188,309 209,000 188,242 0.04%
Ratio Analysis
30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 CAGR
NP Margin 12.04% 7.78% 4.53% -4.81% 3.97% -6.74% -18.94% -
ROE 0.00% 5.14% 0.00% -2.90% 0.00% -3.98% -5.14% -
Per Share
30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 CAGR
RPS 105.34 199.81 93.49 181.32 44.68 174.18 80.06 44.32%
EPS 12.78 15.77 4.43 -8.50 1.94 -11.54 -14.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 3.07 0.00 2.93 0.00 2.90 2.87 -
Adjusted Per Share Value based on latest NOSH - 209,000
30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 CAGR
RPS 105.43 199.98 93.57 181.48 44.72 174.33 80.10 44.39%
EPS 12.79 15.79 4.43 -8.51 1.94 -11.55 -14.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 3.0727 0.00 2.9326 0.00 2.9026 2.8715 -
Price Multiplier on Financial Quarter End Date
30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 CAGR
Date 30/09/21 30/07/21 30/06/21 30/04/21 31/03/21 29/01/21 31/12/20 -
Price 0.825 0.70 0.66 0.72 0.70 0.66 0.72 -
P/RPS 0.78 0.35 0.71 0.40 1.57 0.38 0.90 -17.41%
P/EPS 6.46 4.44 14.91 -8.47 36.14 -5.72 -4.88 -
EY 15.49 22.53 6.71 -11.81 2.77 -17.48 -20.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.23 0.00 0.25 0.00 0.23 0.25 -
Price Multiplier on Announcement Date
30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 CAGR
Date - 15/09/21 - 25/06/21 - 26/03/21 - -
Price 0.00 0.70 0.00 0.675 0.00 0.71 0.00 -
P/RPS 0.00 0.35 0.00 0.37 0.00 0.41 0.00 -
P/EPS 0.00 4.44 0.00 -7.94 0.00 -6.15 0.00 -
EY 0.00 22.53 0.00 -12.59 0.00 -16.25 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.23 0.00 0.23 0.00 0.24 0.00 -

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