[SUNSURIA] QoQ Annualized Quarter Result on 31-Dec-2019 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Dec-2019 [#1]
Profit Trend
QoQ- -71.19%
YoY- -14.41%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 197,083 181,041 231,156 189,992 534,257 572,600 663,922 -55.40%
PBT 49,148 36,037 45,010 35,464 204,299 241,429 313,528 -70.82%
Tax -22,487 -10,137 -12,734 -10,564 -72,362 -77,548 -96,700 -62.08%
NP 26,661 25,900 32,276 24,900 131,937 163,881 216,828 -75.17%
-
NP to SH 30,167 27,948 36,302 36,540 126,824 154,321 204,498 -71.98%
-
Tax Rate 45.75% 28.13% 28.29% 29.79% 35.42% 32.12% 30.84% -
Total Cost 170,422 155,141 198,880 165,092 402,320 408,718 447,094 -47.33%
-
Net Worth 1,030,304 1,021,345 1,012,386 1,003,427 976,549 934,413 902,682 9.18%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,030,304 1,021,345 1,012,386 1,003,427 976,549 934,413 902,682 9.18%
NOSH 895,917 895,917 895,917 895,917 895,917 889,917 798,834 7.92%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 13.53% 14.31% 13.96% 13.11% 24.70% 28.62% 32.66% -
ROE 2.93% 2.74% 3.59% 3.64% 12.99% 16.52% 22.65% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 22.00 20.21 25.80 21.21 59.63 64.34 83.11 -58.67%
EPS 3.37 3.12 4.06 4.08 14.16 17.35 25.60 -74.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.14 1.13 1.12 1.09 1.05 1.13 1.17%
Adjusted Per Share Value based on latest NOSH - 895,917
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 21.93 20.15 25.72 21.14 59.45 63.72 73.88 -55.40%
EPS 3.36 3.11 4.04 4.07 14.11 17.17 22.76 -71.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1465 1.1365 1.1266 1.1166 1.0867 1.0398 1.0045 9.18%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.405 0.425 0.42 0.605 0.665 0.685 0.675 -
P/RPS 1.84 2.10 1.63 2.85 1.12 1.06 0.81 72.54%
P/EPS 12.03 13.62 10.37 14.83 4.70 3.95 2.64 174.09%
EY 8.31 7.34 9.65 6.74 21.29 25.32 37.93 -63.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.37 0.54 0.61 0.65 0.60 -30.11%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 26/08/20 22/05/20 25/02/20 27/11/19 28/08/19 30/05/19 -
Price 0.40 0.475 0.445 0.595 0.62 0.73 0.66 -
P/RPS 1.82 2.35 1.72 2.81 1.04 1.13 0.79 74.16%
P/EPS 11.88 15.23 10.98 14.59 4.38 4.21 2.58 176.00%
EY 8.42 6.57 9.11 6.85 22.83 23.75 38.79 -63.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.39 0.53 0.57 0.70 0.58 -28.52%

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