[SUBUR] YoY TTM 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
QoQ- 57.47%
YoY- 364.06%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 474,400 585,875 428,323 312,915 322,187 498,700 554,603 -2.08%
PBT -5,438 66,675 98,703 -27,795 -6,980 4,710 -31,740 -21.15%
Tax -11,902 -23,538 -25,110 -7,392 -12,349 -21,168 -1,132 37.29%
NP -17,340 43,137 73,593 -35,187 -19,329 -16,458 -32,872 -8.25%
-
NP to SH -15,006 45,089 73,345 -35,110 -19,580 -16,752 -32,863 -10.02%
-
Tax Rate - 35.30% 25.44% - - 449.43% - -
Total Cost 491,740 542,738 354,730 348,102 341,516 515,158 587,475 -2.36%
-
Net Worth 651,895 666,613 627,068 560,561 605,743 630,201 648,839 0.06%
Dividend
31/12/23 31/12/22 31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 651,895 666,613 627,068 560,561 605,743 630,201 648,839 0.06%
NOSH 209,000 209,000 209,000 209,000 209,000 209,000 188,069 1.43%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin -3.66% 7.36% 17.18% -11.24% -6.00% -3.30% -5.93% -
ROE -2.30% 6.76% 11.70% -6.26% -3.23% -2.66% -5.06% -
Per Share
31/12/23 31/12/22 31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 251.79 311.12 227.46 166.35 171.27 265.10 294.89 -2.10%
EPS -7.96 23.94 38.95 -18.66 -10.41 -8.90 -17.47 -10.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.46 3.54 3.33 2.98 3.22 3.35 3.45 0.03%
Adjusted Per Share Value based on latest NOSH - 209,000
31/12/23 31/12/22 31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 226.99 280.32 204.94 149.72 154.16 238.61 265.36 -2.08%
EPS -7.18 21.57 35.09 -16.80 -9.37 -8.02 -15.72 -10.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1191 3.1895 3.0003 2.6821 2.8983 3.0153 3.1045 0.06%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/12/23 30/12/22 31/12/21 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 0.75 0.97 1.05 0.54 0.89 1.37 1.45 -
P/RPS 0.30 0.31 0.46 0.32 0.52 0.52 0.49 -6.39%
P/EPS -9.42 4.05 2.70 -2.89 -8.55 -15.38 -8.30 1.72%
EY -10.62 24.68 37.09 -34.56 -11.69 -6.50 -12.05 -1.68%
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 0.28 0.41 0.42 -8.34%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/02/24 28/02/23 28/02/22 27/09/19 27/09/18 29/09/17 29/09/16 -
Price 0.87 0.98 1.79 0.44 0.83 1.30 1.50 -
P/RPS 0.35 0.31 0.79 0.26 0.48 0.49 0.51 -4.94%
P/EPS -10.92 4.09 4.60 -2.36 -7.97 -14.60 -8.58 3.30%
EY -9.15 24.43 21.76 -42.42 -12.54 -6.85 -11.65 -3.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.54 0.15 0.26 0.39 0.43 -7.04%

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