[SUNSURIA] QoQ Annualized Quarter Result on 30-Jun-2016 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Jun-2016 [#3]
Profit Trend
QoQ- 2.41%
YoY- 122.47%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 334,968 255,208 202,401 152,910 112,658 89,032 85,563 148.19%
PBT 99,424 72,660 54,204 30,585 26,064 33,240 14,594 258.95%
Tax -26,844 -15,892 -4,944 -3,749 -916 4,440 -1,270 663.05%
NP 72,580 56,768 49,260 26,836 25,148 37,680 13,324 209.27%
-
NP to SH 57,286 42,536 43,839 25,720 25,114 37,624 13,301 164.47%
-
Tax Rate 27.00% 21.87% 9.12% 12.26% 3.51% -13.36% 8.70% -
Total Cost 262,388 198,440 153,141 126,074 87,510 51,352 72,239 136.10%
-
Net Worth 726,048 703,602 657,967 617,882 594,805 587,875 176,969 156.05%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 726,048 703,602 657,967 617,882 594,805 587,875 176,969 156.05%
NOSH 797,855 799,548 765,078 753,515 734,327 734,843 224,011 133.04%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 21.67% 22.24% 24.34% 17.55% 22.32% 42.32% 15.57% -
ROE 7.89% 6.05% 6.66% 4.16% 4.22% 6.40% 7.52% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 41.98 31.92 26.45 20.29 15.34 12.12 38.20 6.48%
EPS 7.18 5.32 5.73 3.41 3.42 5.12 4.94 28.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.88 0.86 0.82 0.81 0.80 0.79 9.87%
Adjusted Per Share Value based on latest NOSH - 792,117
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 37.39 28.49 22.59 17.07 12.57 9.94 9.55 148.20%
EPS 6.39 4.75 4.89 2.87 2.80 4.20 1.48 164.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8104 0.7853 0.7344 0.6897 0.6639 0.6562 0.1975 156.08%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.36 0.99 0.91 0.83 0.905 0.905 0.79 -
P/RPS 3.24 3.10 3.44 4.09 5.90 7.47 2.07 34.77%
P/EPS 18.94 18.61 15.88 24.32 26.46 17.68 13.30 26.54%
EY 5.28 5.37 6.30 4.11 3.78 5.66 7.52 -20.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.13 1.06 1.01 1.12 1.13 1.00 30.42%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 27/02/17 30/11/16 24/08/16 23/05/16 26/02/16 26/11/15 -
Price 1.41 1.32 0.94 0.83 0.84 0.845 0.89 -
P/RPS 3.36 4.14 3.55 4.09 5.48 6.97 2.33 27.61%
P/EPS 19.64 24.81 16.40 24.32 24.56 16.50 14.99 19.71%
EY 5.09 4.03 6.10 4.11 4.07 6.06 6.67 -16.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.50 1.09 1.01 1.04 1.06 1.13 23.42%

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