[SUBUR] QoQ TTM 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- 57.47%
YoY- 364.06%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 CAGR
Revenue 550,753 530,090 465,289 428,323 418,762 198,366 376,251 38.60%
PBT 105,588 115,276 108,157 98,703 61,821 29,443 40,029 129.57%
Tax -32,172 -40,448 -28,990 -25,110 -15,442 -5,564 -10,746 155.88%
NP 73,416 74,828 79,167 73,593 46,379 23,879 29,283 119.79%
-
NP to SH 74,922 75,999 79,736 73,345 46,577 24,059 29,701 120.95%
-
Tax Rate 30.47% 35.09% 26.80% 25.44% 24.98% 18.90% 26.85% -
Total Cost 477,337 455,262 386,122 354,730 372,383 174,487 346,968 31.43%
-
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 13.33% 14.12% 17.01% 17.18% 11.08% 12.04% 7.78% -
ROE 11.27% 11.66% 12.49% 11.70% 7.78% 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 292.47 281.50 247.09 227.46 222.38 105.34 199.81 38.60%
EPS 39.79 40.36 42.34 38.95 24.73 12.78 15.77 120.99%
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 263.52 253.63 222.63 204.94 200.36 94.91 180.02 38.61%
EPS 35.85 36.36 38.15 35.09 22.29 11.51 14.21 120.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1805 3.1175 3.0544 3.0003 2.8652 0.00 2.7661 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 0.27 0.36 0.62 0.46 0.63 0.78 0.35 -19.93%
P/EPS 1.96 2.53 3.61 2.70 5.66 6.46 4.44 -50.37%
EY 51.01 39.57 27.68 37.09 17.67 15.49 22.53 101.40%
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 0.30 0.32 0.64 0.79 0.52 0.00 0.35 -12.37%
P/EPS 2.21 2.24 3.76 4.60 4.69 0.00 4.44 -44.99%
EY 45.21 44.60 26.63 21.76 21.32 0.00 22.53 81.61%
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