SUBUR | SUBUR TIASA HOLDINGS BHD [NS]
0.865 (0.0%)
T-O (am): 0.000 (08:59:00)
Last updated: 17:00
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 117.97 | 13.53 | 3.02 | 2.6% | 0.00 | 1.60 | 8.1% | 8.4% | 177.3% | 418.4% | ||||||||
| 30 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 128.36 | 2.42 | 1.09 | 0.8% | 0.00 | 0.58 | 6.5% | 18.2% | 109.2% | 93.9% | ||||||||
| 25 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 120.58 | -13.17 | -11.87 | -9.8% | 0.00 | -6.30 | 12.2% | 29.6% | 64.0% | 175.9% | ||||||||
| 30 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 107.49 | -8.23 | -7.24 | -6.7% | 0.00 | -3.84 | 16.6% | 16.6% | 1344.0% | 165.3% | ||||||||
| 28 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 128.83 | 2.97 | 0.58 | 0.5% | 0.00 | 0.31 | 17.9% | 37.5% | 96.7% | 98.1% | ||||||||
| 30 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 156.92 | 17.69 | 17.79 | 11.3% | 0.00 | 9.45 | 8.4% | 15.2% | 13.8% | 5.7% | ||||||||
| 26 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 171.26 | 29.15 | 15.63 | 9.1% | 0.00 | 8.30 | 32.9% | 60.9% | 41.0% | 19.3% | ||||||||
| 25 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 128.87 | 16.86 | 11.08 | 8.6% | 0.00 | 5.89 | 37.5% | 40.2% | 63.6% | 136.2% | ||||||||
| 28 Feb 22 | 31 Dec 21 | Other | 31 Dec 21 | 93.70 | 41.88 | 30.41 | 32.5% | 0.00 | 16.15 | 31.2% | 11.4% | 61.2% | 734.0% | ||||||||
| 22 Dec 21 | 31 Oct 21 | Other | 31 Dec 21 | 136.25 | 27.38 | 18.87 | 13.8% | 0.00 | 10.02 | 28.0% | 45.4% | 2.6% | 845.9% | ||||||||
| 15 Sep 21 | 31 Jul 21 | Other | 31 Dec 21 | 106.46 | 22.04 | 19.37 | 18.2% | 0.00 | 10.29 | 15.8% | 48.6% | 312.9% | 173.5% | ||||||||
| 25 Jun 21 | 30 Apr 21 | Other | 31 Dec 21 | 91.91 | 7.41 | 4.69 | 5.1% | 0.00 | 2.49 | 9.2% | 17.1% | 28.6% | 557.7% | ||||||||
| 26 Mar 21 | Q2 Jan 21 | 2 | 31 Jul 21 | 84.14 | 5.00 | 3.65 | 4.3% | 0.00 | 1.94 | 10.2% | 0.2% | 82.8% | 65.7% | ||||||||
| 22 Dec 20 | Q1 Oct 20 | 1 | 31 Jul 21 | 93.74 | 5.58 | 2.00 | 2.1% | 0.00 | 1.06 | 30.8% | 1.2% | 107.6% | 292.7% | ||||||||
| 29 Sep 20 | Q4 Jul 20 | 4 | 31 Jul 20 | 71.65 | -12.88 | -26.34 | -36.8% | 0.00 | -14.00 | 8.7% | 1.5% | 2469.8% | 68.3% | ||||||||
| 26 Jun 20 | Q3 Apr 20 | 3 | 31 Jul 20 | 78.46 | -5.32 | -1.02 | -1.3% | 0.00 | -0.54 | 7.0% | 4.0% | 146.6% | 90.6% | ||||||||
| 20 Mar 20 | Q2 Jan 20 | 2 | 31 Jul 20 | 84.36 | 4.10 | 2.20 | 2.6% | 0.00 | 1.17 | 11.1% | 14.4% | 333.3% | 125.4% | ||||||||
| 20 Dec 19 | Q1 Oct 19 | 1 | 31 Jul 20 | 94.88 | 2.36 | 0.51 | 0.5% | 0.00 | 0.27 | 34.5% | 9.2% | 103.2% | 323.3% | ||||||||
| 27 Sep 19 | Q4 Jul 19 | 4 | 31 Jul 19 | 70.57 | -3.91 | -15.65 | -22.2% | 0.00 | -8.32 | 13.6% | 0.2% | 43.6% | 18.8% | ||||||||
| 27 Jun 19 | Q3 Apr 19 | 3 | 31 Jul 19 | 81.68 | -15.13 | -10.90 | -13.3% | 0.00 | -5.79 | 10.8% | 41.5% | 25.6% | 204.8% | ||||||||
| 22 Mar 19 | Q2 Jan 19 | 2 | 31 Jul 19 | 73.75 | -9.25 | -8.68 | -11.8% | 0.00 | -4.61 | 15.2% | 11.3% | 7332.5% | 819.4% | ||||||||
| 21 Dec 18 | Q1 Oct 18 | 1 | 31 Jul 19 | 86.91 | 0.50 | 0.12 | 0.1% | 0.00 | 0.06 | 23.5% | 21.6% | 100.9% | 106.4% | ||||||||
| 27 Sep 18 | Q4 Jul 18 | 4 | 31 Jul 18 | 70.40 | -8.04 | -13.17 | -18.7% | 0.00 | -7.00 | 21.9% | 42.0% | 268.4% | 53.2% | ||||||||
| 28 Jun 18 | Q3 Apr 18 | 3 | 31 Jul 18 | 57.75 | 0.14 | -3.58 | -6.2% | 0.00 | -1.90 | 30.5% | 50.0% | 278.8% | 767.2% | ||||||||
| 29 Mar 18 | Q2 Jan 18 | 2 | 31 Jul 18 | 83.11 | 0.51 | -0.94 | -1.1% | 0.00 | -0.50 | 25.1% | 31.4% | 50.0% | 89.3% | ||||||||
| 28 Dec 17 | Q1 Oct 17 | 1 | 31 Jul 18 | 110.93 | 0.41 | -1.89 | -1.7% | 0.00 | -1.00 | 8.6% | 21.2% | 78.0% | 1358.0% | ||||||||
| 29 Sep 17 | Q4 Jul 17 | 4 | 31 Jul 17 | 121.34 | 8.55 | -8.60 | -7.1% | 0.00 | -4.57 | 5.2% | 11.3% | 1703.7% | 62.3% | ||||||||
| 30 Jun 17 | Q3 Apr 17 | 3 | 31 Jul 17 | 115.39 | 3.14 | 0.54 | 0.5% | 0.00 | 0.28 | 4.8% | 4.7% | 106.1% | 103.9% | ||||||||
| 29 Mar 17 | Q2 Jan 17 | 2 | 31 Jul 17 | 121.23 | -7.30 | -8.84 | -7.3% | 0.00 | -4.70 | 13.9% | 24.9% | 5994.7% | 389.6% | ||||||||
| 22 Dec 16 | Q1 Oct 16 | 1 | 31 Jul 17 | 140.74 | 0.31 | 0.15 | 0.1% | 0.00 | 0.08 | 2.8% | 3.1% | 100.7% | 108.3% | ||||||||
| 29 Sep 16 | Q4 Jul 16 | 4 | 31 Jul 16 | 136.86 | -18.48 | -22.79 | -16.6% | 0.00 | -12.12 | 24.1% | 4.5% | 64.4% | 571.8% | ||||||||
| 28 Jun 16 | Q3 Apr 16 | 3 | 31 Jul 16 | 110.24 | -19.10 | -13.87 | -12.6% | 0.00 | -7.37 | 31.7% | 37.6% | 667.9% | 612.3% | ||||||||
| 29 Mar 16 | Q2 Jan 16 | 2 | 31 Jul 16 | 161.47 | -0.81 | -1.81 | -1.1% | 0.00 | -0.96 | 11.2% | 29.8% | 2608.3% | 25.9% | ||||||||
| 22 Dec 15 | Q1 Oct 15 | 1 | 31 Jul 16 | 145.21 | 1.02 | 0.07 | 0.1% | 0.00 | 0.04 | 10.9% | 32.9% | 102.1% | 98.7% | ||||||||
| 29 Sep 15 | Q4 Jul 15 | 4 | 31 Jul 15 | 130.97 | -3.29 | -3.39 | -2.6% | 0.00 | -1.80 | 25.9% | 46.4% | 225.3% | 130.0% | ||||||||
| 26 Jun 15 | Q3 Apr 15 | 3 | 31 Jul 15 | 176.75 | 1.62 | 2.71 | 1.5% | 0.00 | 1.44 | 23.1% | 23.4% | 211.0% | 73.2% | ||||||||
| 26 Mar 15 | 31/01/15 | 2 | 31/07/15 | 229.97 | -3.98 | -2.44 | -1.1% | 0.00 | -1.30 | 6.3% | 16.2% | 142.9% | 129.7% |
Historical Dividends
Financial Ratios
| EPS | -7.18 sen |
| Trailing PE (Sector Median: 12.7) | 0.0 |
| PEG | 0.0 |
| Altman Z | -0.0 |
| Beaver | 0.096 |
| Current Ratio | 0.27 |
| Debt-Equity (DE) Ratio | 1.32 |
| FCF Yield | 21.8 % |
| Revenue QoQ | -8.09 % |
| Revenue YoY | -8.43% |
| Profit QoQ | 177.3 % |
| Profit YoY | 418.38 % |
| Profit Margin (Sector Median: -0.8) | -3.16 % |
| ROE (ROIC: -1.72) | -2.31 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 12.7) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: -0.8) | |
| ROE (ROIC: -2.22) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 3.46 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 3.02 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
Directors Share Purchases (Beta)
DATO' TIONG ING added 10000.0 units announced on 19 Jan 2024 at ~RM0.745
DATO' TIONG ING added 10000.0 units announced on 18 Jan 2024 at ~RM0.75
DATO' TIONG ING added 10000.0 units announced on 04 Jul 2023 at ~RM0.835
DATO' TIONG ING added 20000.0 units announced on 21 Jun 2023 at ~RM0.85
DATO' TIONG ING added 20000.0 units announced on 15 Jun 2023 at ~RM0.86
DATO' TIONG ING added 40000.0 units announced on 09 Jun 2023 at ~RM0.86
DATO' TIONG ING added 10000.0 units announced on 07 Feb 2023 at ~RM0.995
DATO' TIONG ING added 34500.0 units announced on 26 Jan 2023 at ~RM0.98
DATO' TIONG ING added 6000.0 units announced on 18 Jan 2023 at ~RM0.99
DATO' TIONG ING added 5000.0 units announced on 23 Sep 2022 at ~RM0.845
DATO' TIONG ING added 16000.0 units announced on 18 Jul 2022 at ~RM0.85
DATO' TIONG ING added 4300.0 units announced on 15 Jul 2022 at ~RM0.86
MR TIONG KIONG KING reduced 38000.0 units announced on 06 Nov 2020 at ~RM0.605
DATO' TIONG ING reduced 81600.0 units announced on 03 Sep 2020 at ~RM0.7
Summary
Market Cap: 180 M.
Number of Shares: 209 M.
Adjusted Float: 34.4%.
Stock highly correlated with
PPB (84%)
DATAPRP (76%)
TASCO (76%)
BONIA (75%)
Subur Tiasa Holdings Berhad, through its subsidiaries, is engaged in the extraction and sale of logs, as well as in the manufacture of sawn timber products. It is also involved in the manufacture and sale of plywood and veneer, particleboard, and finger joint molding products. In addition, the company operates a grocery store; supplies electricity and also provides towage and transportation services. Further, it is engaged in logging, sawn milling and marketing of logs and sawn timber; tree planting; property holding and development; and cultivating oil palm. The company has operations in South Korea, Malaysia, Japan, India, Taiwan, and Vietnam. Subur Tiasa Holdings is based in Sibu, Malaysia.
Sectors: Industrial Products, Wooden Products, Wood & Wood Products, Industrial Products & Services, Timbers
Code: 6904
Website: https://www.suburtiasa.com/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 31-Mar-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Tiong Toh Siong Holdings Sdn Bhd | 32.9% | 59.48 |
| Amat Abadi Sdn Bhd | 27.99% | 50.6 |
| Bank of Singapore Ltd | 5.3% | 9.58 |
| Pertumbuhan Tiasa Sdn Bhd | 3.17% | 5.73 |
| DBS Bank | 2.69% | 4.86 |
| Teck Sing Lik Enterprise Sdn Bhd | 2.49% | 4.5 |
| Tiong Toh Siong & Sons Sdn Bhd | 1.86% | 3.36 |
| Pertumbuhan Abadi Enterprises Sdn Bhd | 1.82% | 3.29 |
| Neoh Choo Ee & Company Sdn Bhd | 1.43% | 2.59 |
| Globegate Alliance Sdn Bhd | 1.42% | 2.57 |
| Serrano Group Ltd | 1.4% | 2.53 |
| Dato Tiong Ing | 1.06% | 1.91 |
| Tan Aik Choon | 0.99% | 1.79 |
| Novel Investment Group Ltd | 0.84% | 1.52 |
| Max Fortune Resource Inc | 0.77% | 1.39 |
| Tan Sri Datuk Sir Diong Hiew King @ Tiong Hiew King | 0.59% | 1.07 |
| Tiong Toh Siong Enterprises Sdn Bhd | 0.56% | 1.01 |
| Kong Kok Choy | 0.53% | 0.96 |
| Datuk Tiong Thai King | 0.52% | 0.94 |
| Dynaquest Sdn Bhd | 0.41% | 0.74 |
| Ooi Chin Hock | 0.25% | 0.45 |
| Safari Alliance Sdn Bhd | 0.24% | 0.43 |
| Lee Kok Hin | 0.23% | 0.42 |
| Chan Yoke Cheng | 0.19% | 0.34 |
| Ngu Yii Chuo | 0.19% | 0.34 |
| Khoo Teck Wooi | 0.16% | 0.29 |