[SUBUR] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -39.82%
YoY- -38.52%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 485,254 513,812 564,491 585,875 550,753 530,090 465,289 2.83%
PBT -15,999 -736 41,587 66,675 105,588 115,276 108,157 -
Tax -3,975 -2,615 -16,871 -23,538 -32,172 -40,448 -28,990 -73.37%
NP -19,974 -3,351 24,716 43,137 73,416 74,828 79,167 -
-
NP to SH -17,441 -735 26,767 45,089 74,922 75,999 79,736 -
-
Tax Rate - - 40.57% 35.30% 30.47% 35.09% 26.80% -
Total Cost 505,228 517,163 539,775 542,738 477,337 455,262 386,122 19.61%
-
Net Worth 651,895 645,968 660,964 666,613 664,730 651,549 638,367 1.40%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 651,895 645,968 660,964 666,613 664,730 651,549 638,367 1.40%
NOSH 209,000 209,000 209,000 209,000 209,000 209,000 209,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -4.12% -0.65% 4.38% 7.36% 13.33% 14.12% 17.01% -
ROE -2.68% -0.11% 4.05% 6.76% 11.27% 11.66% 12.49% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 257.55 272.83 299.77 311.12 292.47 281.50 247.09 2.80%
EPS -9.26 -0.39 14.21 23.94 39.79 40.36 42.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.46 3.43 3.51 3.54 3.53 3.46 3.39 1.37%
Adjusted Per Share Value based on latest NOSH - 209,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 232.18 245.84 270.09 280.32 263.52 253.63 222.63 2.83%
EPS -8.34 -0.35 12.81 21.57 35.85 36.36 38.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1191 3.0908 3.1625 3.1895 3.1805 3.1175 3.0544 1.40%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.83 0.835 0.90 0.97 0.78 1.02 1.53 -
P/RPS 0.32 0.31 0.30 0.31 0.27 0.36 0.62 -35.63%
P/EPS -8.97 -213.95 6.33 4.05 1.96 2.53 3.61 -
EY -11.15 -0.47 15.79 24.68 51.01 39.57 27.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.26 0.27 0.22 0.29 0.45 -34.20%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 25/08/23 30/05/23 28/02/23 30/11/22 26/08/22 25/05/22 -
Price 0.835 0.85 0.895 0.98 0.88 0.905 1.59 -
P/RPS 0.32 0.31 0.30 0.31 0.30 0.32 0.64 -36.97%
P/EPS -9.02 -217.80 6.30 4.09 2.21 2.24 3.76 -
EY -11.09 -0.46 15.88 24.43 45.21 44.60 26.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.25 0.28 0.25 0.26 0.47 -36.08%

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