[SUNSURIA] QoQ Annualized Quarter Result on 31-Dec-2017 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- -8.13%
YoY- 95.99%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 491,479 476,954 499,794 443,292 398,479 386,964 334,968 29.09%
PBT 165,713 168,930 173,176 153,472 138,009 121,630 99,424 40.53%
Tax -36,417 -36,146 -40,114 -35,124 -30,128 -31,097 -26,844 22.52%
NP 129,296 132,784 133,062 118,348 107,881 90,533 72,580 46.90%
-
NP to SH 101,597 102,320 102,466 83,368 90,748 80,728 57,286 46.46%
-
Tax Rate 21.98% 21.40% 23.16% 22.89% 21.83% 25.57% 27.00% -
Total Cost 362,183 344,170 366,732 324,944 290,598 296,430 262,388 23.94%
-
Net Worth 870,729 846,764 822,799 822,799 798,832 758,890 726,048 12.86%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 870,729 846,764 822,799 822,799 798,832 758,890 726,048 12.86%
NOSH 798,834 798,834 798,834 798,834 798,834 798,834 797,855 0.08%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 26.31% 27.84% 26.62% 26.70% 27.07% 23.40% 21.67% -
ROE 11.67% 12.08% 12.45% 10.13% 11.36% 10.64% 7.89% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 61.52 59.71 62.57 55.49 49.88 48.44 41.98 28.98%
EPS 12.72 12.81 12.82 10.44 11.36 10.11 7.18 46.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.06 1.03 1.03 1.00 0.95 0.91 12.77%
Adjusted Per Share Value based on latest NOSH - 798,834
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 54.86 53.24 55.79 49.48 44.48 43.19 37.39 29.09%
EPS 11.34 11.42 11.44 9.31 10.13 9.01 6.39 46.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9719 0.9451 0.9184 0.9184 0.8916 0.8471 0.8104 12.86%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.90 0.95 1.13 1.30 1.45 1.47 1.36 -
P/RPS 1.46 1.59 1.81 2.34 2.91 3.03 3.24 -41.19%
P/EPS 7.08 7.42 8.81 12.46 12.76 14.55 18.94 -48.07%
EY 14.13 13.48 11.35 8.03 7.83 6.87 5.28 92.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.90 1.10 1.26 1.45 1.55 1.49 -32.27%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 27/08/18 24/05/18 26/02/18 22/11/17 24/08/17 24/05/17 -
Price 0.74 0.97 1.10 1.30 1.38 1.43 1.41 -
P/RPS 1.20 1.62 1.76 2.34 2.77 2.95 3.36 -49.63%
P/EPS 5.82 7.57 8.58 12.46 12.15 14.15 19.64 -55.51%
EY 17.19 13.20 11.66 8.03 8.23 7.07 5.09 124.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.92 1.07 1.26 1.38 1.51 1.55 -42.23%

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