[SUNSURIA] QoQ Annualized Quarter Result on 31-Dec-2016 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Dec-2016 [#1]
Profit Trend
QoQ- -2.97%
YoY- 13.06%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 398,479 386,964 334,968 255,208 202,401 152,910 112,658 131.96%
PBT 138,009 121,630 99,424 72,660 54,204 30,585 26,064 203.48%
Tax -30,128 -31,097 -26,844 -15,892 -4,944 -3,749 -916 924.37%
NP 107,881 90,533 72,580 56,768 49,260 26,836 25,148 163.78%
-
NP to SH 90,748 80,728 57,286 42,536 43,839 25,720 25,114 135.29%
-
Tax Rate 21.83% 25.57% 27.00% 21.87% 9.12% 12.26% 3.51% -
Total Cost 290,598 296,430 262,388 198,440 153,141 126,074 87,510 122.41%
-
Net Worth 798,832 758,890 726,048 703,602 657,967 617,882 594,805 21.70%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 798,832 758,890 726,048 703,602 657,967 617,882 594,805 21.70%
NOSH 798,834 798,834 797,855 799,548 765,078 753,515 734,327 5.76%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 27.07% 23.40% 21.67% 22.24% 24.34% 17.55% 22.32% -
ROE 11.36% 10.64% 7.89% 6.05% 6.66% 4.16% 4.22% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 49.88 48.44 41.98 31.92 26.45 20.29 15.34 119.32%
EPS 11.36 10.11 7.18 5.32 5.73 3.41 3.42 122.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.95 0.91 0.88 0.86 0.82 0.81 15.06%
Adjusted Per Share Value based on latest NOSH - 799,548
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 44.48 43.19 37.39 28.49 22.59 17.07 12.57 132.03%
EPS 10.13 9.01 6.39 4.75 4.89 2.87 2.80 135.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8916 0.8471 0.8104 0.7853 0.7344 0.6897 0.6639 21.70%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.45 1.47 1.36 0.99 0.91 0.83 0.905 -
P/RPS 2.91 3.03 3.24 3.10 3.44 4.09 5.90 -37.54%
P/EPS 12.76 14.55 18.94 18.61 15.88 24.32 26.46 -38.47%
EY 7.83 6.87 5.28 5.37 6.30 4.11 3.78 62.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.55 1.49 1.13 1.06 1.01 1.12 18.76%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 24/08/17 24/05/17 27/02/17 30/11/16 24/08/16 23/05/16 -
Price 1.38 1.43 1.41 1.32 0.94 0.83 0.84 -
P/RPS 2.77 2.95 3.36 4.14 3.55 4.09 5.48 -36.51%
P/EPS 12.15 14.15 19.64 24.81 16.40 24.32 24.56 -37.42%
EY 8.23 7.07 5.09 4.03 6.10 4.11 4.07 59.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.51 1.55 1.50 1.09 1.01 1.04 20.73%

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