[SUBUR] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -4.69%
YoY- 811.48%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
Revenue 564,491 585,875 550,753 530,090 465,289 428,323 418,762 23.52%
PBT 41,587 66,675 105,588 115,276 108,157 98,703 61,821 -24.45%
Tax -16,871 -23,538 -32,172 -40,448 -28,990 -25,110 -15,442 6.46%
NP 24,716 43,137 73,416 74,828 79,167 73,593 46,379 -35.93%
-
NP to SH 26,767 45,089 74,922 75,999 79,736 73,345 46,577 -32.41%
-
Tax Rate 40.57% 35.30% 30.47% 35.09% 26.80% 25.44% 24.98% -
Total Cost 539,775 542,738 477,337 455,262 386,122 354,730 372,383 30.02%
-
Net Worth 660,964 666,613 664,730 651,549 638,367 627,068 598,822 7.23%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
Net Worth 660,964 666,613 664,730 651,549 638,367 627,068 598,822 7.23%
NOSH 209,000 209,000 209,000 209,000 209,000 209,000 209,000 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
NP Margin 4.38% 7.36% 13.33% 14.12% 17.01% 17.18% 11.08% -
ROE 4.05% 6.76% 11.27% 11.66% 12.49% 11.70% 7.78% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
RPS 299.77 311.12 292.47 281.50 247.09 227.46 222.38 23.52%
EPS 14.21 23.94 39.79 40.36 42.34 38.95 24.73 -32.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.51 3.54 3.53 3.46 3.39 3.33 3.18 7.23%
Adjusted Per Share Value based on latest NOSH - 209,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
RPS 270.09 280.32 263.52 253.63 222.63 204.94 200.36 23.52%
EPS 12.81 21.57 35.85 36.36 38.15 35.09 22.29 -32.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1625 3.1895 3.1805 3.1175 3.0544 3.0003 2.8652 7.23%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 29/10/21 -
Price 0.90 0.97 0.78 1.02 1.53 1.05 1.40 -
P/RPS 0.30 0.31 0.27 0.36 0.62 0.46 0.63 -40.83%
P/EPS 6.33 4.05 1.96 2.53 3.61 2.70 5.66 8.23%
EY 15.79 24.68 51.01 39.57 27.68 37.09 17.67 -7.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.22 0.29 0.45 0.32 0.44 -31.07%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
Date 30/05/23 28/02/23 30/11/22 26/08/22 25/05/22 28/02/22 22/12/21 -
Price 0.895 0.98 0.88 0.905 1.59 1.79 1.16 -
P/RPS 0.30 0.31 0.30 0.32 0.64 0.79 0.52 -32.23%
P/EPS 6.30 4.09 2.21 2.24 3.76 4.60 4.69 23.21%
EY 15.88 24.43 45.21 44.60 26.63 21.76 21.32 -18.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.25 0.26 0.47 0.54 0.36 -22.73%

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