[SUBUR] QoQ TTM Result on 31-Oct-2021

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
22-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Oct-2021
Profit Trend
QoQ- 93.59%
YoY- 301.03%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 CAGR
Revenue 530,090 465,289 428,323 418,762 198,366 376,251 176,050 201.10%
PBT 115,276 108,157 98,703 61,821 29,443 40,029 12,410 828.89%
Tax -40,448 -28,990 -25,110 -15,442 -5,564 -10,746 -4,427 813.66%
NP 74,828 79,167 73,593 46,379 23,879 29,283 7,983 837.34%
-
NP to SH 75,999 79,736 73,345 46,577 24,059 29,701 8,338 811.47%
-
Tax Rate 35.09% 26.80% 25.44% 24.98% 18.90% 26.85% 35.67% -
Total Cost 455,262 386,122 354,730 372,383 174,487 346,968 168,067 170.88%
-
Net Worth 651,549 638,367 627,068 598,822 0 578,108 0 -
Dividend
30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 CAGR
Net Worth 651,549 638,367 627,068 598,822 0 578,108 0 -
NOSH 209,000 209,000 209,000 209,000 188,309 209,000 188,309 10.98%
Ratio Analysis
30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 CAGR
NP Margin 14.12% 17.01% 17.18% 11.08% 12.04% 7.78% 4.53% -
ROE 11.66% 12.49% 11.70% 7.78% 0.00% 5.14% 0.00% -
Per Share
30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 CAGR
RPS 281.50 247.09 227.46 222.38 105.34 199.81 93.49 201.10%
EPS 40.36 42.34 38.95 24.73 12.78 15.77 4.43 811.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.46 3.39 3.33 3.18 0.00 3.07 0.00 -
Adjusted Per Share Value based on latest NOSH - 209,000
30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 CAGR
RPS 253.63 222.63 204.94 200.36 94.91 180.02 84.23 201.11%
EPS 36.36 38.15 35.09 22.29 11.51 14.21 3.99 811.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1175 3.0544 3.0003 2.8652 0.00 2.7661 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 CAGR
Date 30/06/22 31/03/22 31/12/21 29/10/21 30/09/21 30/07/21 30/06/21 -
Price 1.02 1.53 1.05 1.40 0.825 0.70 0.66 -
P/RPS 0.36 0.62 0.46 0.63 0.78 0.35 0.71 -49.29%
P/EPS 2.53 3.61 2.70 5.66 6.46 4.44 14.91 -83.03%
EY 39.57 27.68 37.09 17.67 15.49 22.53 6.71 489.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.45 0.32 0.44 0.00 0.23 0.00 -
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 CAGR
Date 26/08/22 25/05/22 28/02/22 22/12/21 - 15/09/21 - -
Price 0.905 1.59 1.79 1.16 0.00 0.70 0.00 -
P/RPS 0.32 0.64 0.79 0.52 0.00 0.35 0.00 -
P/EPS 2.24 3.76 4.60 4.69 0.00 4.44 0.00 -
EY 44.60 26.63 21.76 21.32 0.00 22.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.47 0.54 0.36 0.00 0.23 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