[SUNSURIA] QoQ Annualized Quarter Result on 31-Dec-2015 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- 182.87%
YoY- 701.88%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 202,401 152,910 112,658 89,032 85,563 71,097 72,096 98.63%
PBT 54,204 30,585 26,064 33,240 14,594 12,465 7,642 267.84%
Tax -4,944 -3,749 -916 4,440 -1,270 -897 -2,344 64.24%
NP 49,260 26,836 25,148 37,680 13,324 11,568 5,298 340.37%
-
NP to SH 43,839 25,720 25,114 37,624 13,301 11,561 5,292 307.83%
-
Tax Rate 9.12% 12.26% 3.51% -13.36% 8.70% 7.20% 30.67% -
Total Cost 153,141 126,074 87,510 51,352 72,239 59,529 66,798 73.60%
-
Net Worth 657,967 617,882 594,805 587,875 176,969 96,668 91,864 270.23%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 657,967 617,882 594,805 587,875 176,969 96,668 91,864 270.23%
NOSH 765,078 753,515 734,327 734,843 224,011 158,473 158,387 184.93%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 24.34% 17.55% 22.32% 42.32% 15.57% 16.27% 7.35% -
ROE 6.66% 4.16% 4.22% 6.40% 7.52% 11.96% 5.76% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 26.45 20.29 15.34 12.12 38.20 44.86 45.52 -30.29%
EPS 5.73 3.41 3.42 5.12 4.94 7.31 3.34 43.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.82 0.81 0.80 0.79 0.61 0.58 29.93%
Adjusted Per Share Value based on latest NOSH - 734,843
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 22.59 17.07 12.57 9.94 9.55 7.94 8.05 98.57%
EPS 4.89 2.87 2.80 4.20 1.48 1.29 0.59 307.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7344 0.6897 0.6639 0.6562 0.1975 0.1079 0.1025 270.32%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.91 0.83 0.905 0.905 0.79 0.93 1.52 -
P/RPS 3.44 4.09 5.90 7.47 2.07 2.07 3.34 1.98%
P/EPS 15.88 24.32 26.46 17.68 13.30 12.75 45.49 -50.32%
EY 6.30 4.11 3.78 5.66 7.52 7.84 2.20 101.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.01 1.12 1.13 1.00 1.52 2.62 -45.20%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 24/08/16 23/05/16 26/02/16 26/11/15 28/08/15 20/05/15 -
Price 0.94 0.83 0.84 0.845 0.89 0.785 1.95 -
P/RPS 3.55 4.09 5.48 6.97 2.33 1.75 4.28 -11.69%
P/EPS 16.40 24.32 24.56 16.50 14.99 10.76 58.36 -56.99%
EY 6.10 4.11 4.07 6.06 6.67 9.29 1.71 132.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.01 1.04 1.06 1.13 1.29 3.36 -52.69%

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