[SUBUR] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/10/19 31/10/18 31/10/17 CAGR
Revenue 413,364 429,956 515,492 0 379,536 347,656 443,728 -1.09%
PBT -31,148 -32,904 67,448 0 9,432 2,004 1,660 -
Tax 84 84 -26,584 0 -6,924 -1,084 -9,168 -
NP -31,064 -32,820 40,864 0 2,508 920 -7,508 24.76%
-
NP to SH -28,704 -28,960 44,328 0 2,032 480 -7,548 23.13%
-
Tax Rate - - 39.41% - 73.41% 54.09% 552.29% -
Total Cost 444,428 462,776 474,628 0 377,028 346,736 451,236 -0.23%
-
Net Worth 642,474 660,964 638,367 0 558,674 600,093 628,320 0.34%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/10/19 31/10/18 31/10/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 642,474 660,964 638,367 0 558,674 600,093 628,320 0.34%
NOSH 209,000 209,000 209,000 188,309 209,000 209,000 209,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/10/19 31/10/18 31/10/17 CAGR
NP Margin -7.51% -7.63% 7.93% 0.00% 0.66% 0.26% -1.69% -
ROE -4.47% -4.38% 6.94% 0.00% 0.36% 0.08% -1.20% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/10/19 31/10/18 31/10/17 CAGR
RPS 219.40 228.32 273.75 0.00 201.77 184.81 235.87 -1.12%
EPS -15.24 -15.36 23.56 0.00 1.08 0.24 -4.00 23.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.41 3.51 3.39 0.00 2.97 3.19 3.34 0.32%
Adjusted Per Share Value based on latest NOSH - 188,309
31/03/24 31/03/23 31/03/22 31/03/21 31/10/19 31/10/18 31/10/17 CAGR
RPS 219.71 228.53 273.99 0.00 201.73 184.78 235.85 -1.09%
EPS -15.26 -15.39 23.56 0.00 1.08 0.26 -4.01 23.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4148 3.5131 3.393 0.00 2.9694 3.1896 3.3396 0.34%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/10/19 31/10/18 31/10/17 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/10/19 31/10/18 31/10/17 -
Price 0.88 0.90 1.53 0.70 0.45 0.765 1.28 -
P/RPS 0.40 0.39 0.56 0.00 0.22 0.41 0.54 -4.56%
P/EPS -5.78 -5.85 6.50 0.00 41.66 299.81 -31.90 -23.36%
EY -17.31 -17.09 15.39 0.00 2.40 0.33 -3.13 30.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.45 0.00 0.15 0.24 0.38 -5.74%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/10/19 31/10/18 31/10/17 CAGR
Date 28/05/24 30/05/23 25/05/22 - 20/12/19 21/12/18 28/12/17 -
Price 0.875 0.895 1.59 0.00 0.63 0.46 1.24 -
P/RPS 0.40 0.39 0.58 0.00 0.31 0.25 0.53 -4.28%
P/EPS -5.74 -5.82 6.75 0.00 58.32 180.28 -30.90 -23.06%
EY -17.41 -17.18 14.81 0.00 1.71 0.55 -3.24 29.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.47 0.00 0.21 0.14 0.37 -5.34%

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