[SUBUR] QoQ TTM Result on 31-Jan-2020 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
20-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jan-2020 [#2]
Profit Trend
QoQ- 31.33%
YoY- 5.79%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 328,207 329,349 328,267 331,493 320,885 312,915 312,745 3.25%
PBT -8,509 -11,735 -2,772 -12,592 -25,938 -27,795 -31,923 -58.41%
Tax -14,643 -12,853 -10,670 -10,988 -8,852 -7,392 -953 512.95%
NP -23,152 -24,588 -13,442 -23,580 -34,790 -35,187 -32,876 -20.76%
-
NP to SH -23,169 -24,656 -13,967 -23,842 -34,722 -35,110 -32,632 -20.33%
-
Tax Rate - - - - - - - -
Total Cost 351,359 353,937 341,709 355,073 355,675 348,102 345,621 1.09%
-
Net Worth 542,136 541,788 566,220 568,101 558,674 560,561 583,140 -4.72%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 542,136 541,788 566,220 568,101 558,674 560,561 583,140 -4.72%
NOSH 209,000 209,000 209,000 209,000 209,000 209,000 209,000 0.00%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin -7.05% -7.47% -4.09% -7.11% -10.84% -11.24% -10.51% -
ROE -4.27% -4.55% -2.47% -4.20% -6.22% -6.26% -5.60% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 174.35 175.07 174.51 176.22 170.59 166.35 166.26 3.20%
EPS -12.31 -13.11 -7.42 -12.67 -18.46 -18.66 -17.35 -20.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.88 3.01 3.02 2.97 2.98 3.10 -4.76%
Adjusted Per Share Value based on latest NOSH - 209,000
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 157.04 157.58 157.07 158.61 153.53 149.72 149.64 3.25%
EPS -11.09 -11.80 -6.68 -11.41 -16.61 -16.80 -15.61 -20.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.594 2.5923 2.7092 2.7182 2.6731 2.6821 2.7901 -4.72%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 0.605 0.51 0.50 0.65 0.45 0.54 0.535 -
P/RPS 0.35 0.29 0.29 0.37 0.26 0.32 0.32 6.12%
P/EPS -4.92 -3.89 -6.73 -5.13 -2.44 -2.89 -3.08 36.45%
EY -20.34 -25.70 -14.85 -19.50 -41.02 -34.56 -32.42 -26.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.18 0.17 0.22 0.15 0.18 0.17 15.05%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 22/12/20 29/09/20 26/06/20 20/03/20 20/12/19 27/09/19 27/06/19 -
Price 0.73 0.685 0.55 0.515 0.63 0.44 0.485 -
P/RPS 0.42 0.39 0.32 0.29 0.37 0.26 0.29 27.86%
P/EPS -5.93 -5.23 -7.41 -4.06 -3.41 -2.36 -2.80 64.54%
EY -16.86 -19.13 -13.50 -24.61 -29.30 -42.42 -35.77 -39.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.18 0.17 0.21 0.15 0.16 34.47%

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