[SUBUR] YoY Cumulative Quarter Result on 31-Jan-2021 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
26-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jan-2021 [#2]
Profit Trend
QoQ--%
YoY- 108.27%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 228,070 300,133 0 177,885 179,242 160,664 194,041 3.02%
PBT -21,395 46,016 0 10,586 6,457 -8,746 927 -
Tax 21 -20,902 0 -5,182 -3,545 51 -3,687 -
NP -21,374 25,114 0 5,404 2,912 -8,695 -2,760 45.95%
-
NP to SH -19,111 26,713 0 5,642 2,709 -8,559 -2,831 42.29%
-
Tax Rate - 45.42% - 48.95% 54.90% - 397.73% -
Total Cost 249,444 275,019 0 172,481 176,330 169,359 196,801 4.47%
-
Net Worth 645,968 651,549 0 546,096 568,101 592,562 626,439 0.56%
Dividend
30/06/23 30/06/22 30/06/21 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 645,968 651,549 0 546,096 568,101 592,562 626,439 0.56%
NOSH 209,000 209,000 188,309 209,000 209,000 209,000 209,000 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin -9.37% 8.37% 0.00% 3.04% 1.62% -5.41% -1.42% -
ROE -2.96% 4.10% 0.00% 1.03% 0.48% -1.44% -0.45% -
Per Share
30/06/23 30/06/22 30/06/21 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 121.10 159.38 0.00 94.46 95.28 85.41 103.15 3.00%
EPS -10.15 14.19 0.00 3.00 1.44 -4.55 -1.50 42.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.43 3.46 0.00 2.90 3.02 3.15 3.33 0.54%
Adjusted Per Share Value based on latest NOSH - 209,000
30/06/23 30/06/22 30/06/21 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 109.12 143.60 0.00 85.11 85.76 76.87 92.84 3.02%
EPS -9.14 12.78 0.00 2.70 1.30 -4.10 -1.35 42.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0908 3.1175 0.00 2.6129 2.7182 2.8352 2.9973 0.56%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 30/06/23 30/06/22 30/06/21 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 0.835 1.02 0.66 0.66 0.65 0.50 1.20 -
P/RPS 0.69 0.64 0.00 0.70 0.68 0.59 1.16 -9.14%
P/EPS -8.23 7.19 0.00 22.03 45.14 -10.99 -79.74 -34.26%
EY -12.15 13.91 0.00 4.54 2.22 -9.10 -1.25 52.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.29 0.00 0.23 0.22 0.16 0.36 -7.21%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 25/08/23 26/08/22 - 26/03/21 20/03/20 22/03/19 29/03/18 -
Price 0.85 0.905 0.00 0.71 0.515 0.515 1.00 -
P/RPS 0.70 0.57 0.00 0.75 0.54 0.60 0.97 -5.84%
P/EPS -8.38 6.38 0.00 23.70 35.76 -11.32 -66.45 -31.78%
EY -11.94 15.67 0.00 4.22 2.80 -8.83 -1.50 46.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.00 0.24 0.17 0.16 0.30 -3.31%

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