[SUBUR] YoY Annual (Unaudited) 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
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 464,839 585,875 606,208 329,349 312,915 322,187 498,700 -1.08%
PBT -5,438 66,674 109,289 -11,735 -27,795 -6,980 4,710 -
Tax -11,902 -23,538 -30,292 -12,853 -7,392 -12,349 -21,168 -8.57%
NP -17,340 43,136 78,997 -24,588 -35,187 -19,329 -16,458 0.81%
-
NP to SH -15,006 45,088 78,987 -24,656 -35,110 -19,580 -16,752 -1.69%
-
Tax Rate - 35.30% 27.72% - - - 449.43% -
Total Cost 482,179 542,739 527,211 353,937 348,102 341,516 515,158 -1.02%
-
Net Worth 651,895 666,613 627,068 541,788 560,561 605,743 630,201 0.52%
Dividend
31/12/23 31/12/22 31/12/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 651,895 666,613 627,068 541,788 560,561 605,743 630,201 0.52%
NOSH 209,000 209,000 209,000 209,000 209,000 209,000 209,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin -3.73% 7.36% 13.03% -7.47% -11.24% -6.00% -3.30% -
ROE -2.30% 6.76% 12.60% -4.55% -6.26% -3.23% -2.66% -
Per Share
31/12/23 31/12/22 31/12/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 246.72 311.12 321.92 175.07 166.35 171.27 265.10 -1.11%
EPS -7.97 23.94 41.95 -13.11 -18.66 -10.41 -8.90 -1.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.46 3.54 3.33 2.88 2.98 3.22 3.35 0.50%
Adjusted Per Share Value based on latest NOSH - 209,000
31/12/23 31/12/22 31/12/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 222.41 280.32 290.05 157.58 149.72 154.16 238.61 -1.08%
EPS -7.18 21.57 37.79 -11.80 -16.80 -9.37 -8.02 -1.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1191 3.1895 3.0003 2.5923 2.6821 2.8983 3.0153 0.52%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 29/12/23 30/12/22 31/12/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 0.75 0.97 1.05 0.51 0.54 0.89 1.37 -
P/RPS 0.30 0.31 0.33 0.29 0.32 0.52 0.52 -8.20%
P/EPS -9.42 4.05 2.50 -3.89 -2.89 -8.55 -15.38 -7.34%
EY -10.62 24.68 39.95 -25.70 -34.56 -11.69 -6.50 7.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.32 0.18 0.18 0.28 0.41 -9.23%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 29/02/24 28/02/23 28/02/22 29/09/20 27/09/19 27/09/18 29/09/17 -
Price 0.87 0.98 1.79 0.685 0.44 0.83 1.30 -
P/RPS 0.35 0.31 0.56 0.39 0.26 0.48 0.49 -5.10%
P/EPS -10.92 4.09 4.27 -5.23 -2.36 -7.97 -14.60 -4.42%
EY -9.15 24.43 23.43 -19.13 -42.42 -12.54 -6.85 4.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.54 0.24 0.15 0.26 0.39 -6.69%

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