[SUBUR] YoY TTM Result on 30-Apr-2018 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
28-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
30-Apr-2018 [#3]
Profit Trend
QoQ- -37.76%
YoY- 51.53%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 550,753 198,366 312,745 373,126 514,225 547,880 867,241 -5.93%
PBT 105,588 29,443 -31,923 9,615 -22,325 -22,186 21,097 24.22%
Tax -32,172 -5,564 -953 -24,183 -8,668 3,183 -3,956 32.61%
NP 73,416 23,879 -32,876 -14,568 -30,993 -19,003 17,141 21.64%
-
NP to SH 74,922 24,059 -32,632 -15,003 -30,950 -18,996 17,168 21.95%
-
Tax Rate 30.47% 18.90% - 251.51% - - 18.75% -
Total Cost 477,337 174,487 345,621 387,694 545,218 566,883 850,100 -7.47%
-
Net Worth 664,730 0 583,140 620,792 620,795 660,470 684,269 -0.38%
Dividend
30/09/22 30/09/21 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 664,730 0 583,140 620,792 620,795 660,470 684,269 -0.38%
NOSH 209,000 188,309 209,000 209,000 209,000 188,168 187,986 1.43%
Ratio Analysis
30/09/22 30/09/21 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 13.33% 12.04% -10.51% -3.90% -6.03% -3.47% 1.98% -
ROE 11.27% 0.00% -5.60% -2.42% -4.99% -2.88% 2.51% -
Per Share
30/09/22 30/09/21 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 292.47 105.34 166.26 198.35 273.35 291.16 461.33 -5.95%
EPS 39.79 12.78 -17.35 -7.98 -16.45 -10.10 9.13 21.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.53 0.00 3.10 3.30 3.30 3.51 3.64 -0.41%
Adjusted Per Share Value based on latest NOSH - 209,000
30/09/22 30/09/21 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 263.52 94.91 149.64 178.53 246.04 262.14 414.95 -5.93%
EPS 35.85 11.51 -15.61 -7.18 -14.81 -9.09 8.21 21.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1805 0.00 2.7901 2.9703 2.9703 3.1601 3.274 -0.38%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/09/22 30/09/21 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 0.78 0.825 0.535 0.99 1.36 1.61 1.82 -
P/RPS 0.27 0.78 0.32 0.50 0.50 0.55 0.39 -4.83%
P/EPS 1.96 6.46 -3.08 -12.41 -8.27 -15.95 19.93 -26.82%
EY 51.01 15.49 -32.42 -8.06 -12.10 -6.27 5.02 36.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.00 0.17 0.30 0.41 0.46 0.50 -10.46%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/11/22 - 27/06/19 28/06/18 30/06/17 28/06/16 26/06/15 -
Price 0.88 0.00 0.485 0.88 1.38 1.53 1.69 -
P/RPS 0.30 0.00 0.29 0.44 0.50 0.53 0.37 -2.78%
P/EPS 2.21 0.00 -2.80 -11.03 -8.39 -15.16 18.51 -24.89%
EY 45.21 0.00 -35.77 -9.06 -11.92 -6.60 5.40 33.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.00 0.16 0.27 0.42 0.44 0.46 -7.88%

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