[SUNSURIA] QoQ Annualized Quarter Result on 31-Mar-2016 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Mar-2016 [#2]
Profit Trend
QoQ- -33.25%
YoY- 374.57%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 255,208 202,401 152,910 112,658 89,032 85,563 71,097 133.53%
PBT 72,660 54,204 30,585 26,064 33,240 14,594 12,465 222.16%
Tax -15,892 -4,944 -3,749 -916 4,440 -1,270 -897 573.71%
NP 56,768 49,260 26,836 25,148 37,680 13,324 11,568 187.38%
-
NP to SH 42,536 43,839 25,720 25,114 37,624 13,301 11,561 137.38%
-
Tax Rate 21.87% 9.12% 12.26% 3.51% -13.36% 8.70% 7.20% -
Total Cost 198,440 153,141 126,074 87,510 51,352 72,239 59,529 122.33%
-
Net Worth 703,602 657,967 617,882 594,805 587,875 176,969 96,668 273.32%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 703,602 657,967 617,882 594,805 587,875 176,969 96,668 273.32%
NOSH 799,548 765,078 753,515 734,327 734,843 224,011 158,473 192.72%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 22.24% 24.34% 17.55% 22.32% 42.32% 15.57% 16.27% -
ROE 6.05% 6.66% 4.16% 4.22% 6.40% 7.52% 11.96% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.92 26.45 20.29 15.34 12.12 38.20 44.86 -20.21%
EPS 5.32 5.73 3.41 3.42 5.12 4.94 7.31 -19.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.86 0.82 0.81 0.80 0.79 0.61 27.53%
Adjusted Per Share Value based on latest NOSH - 732,790
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 28.40 22.52 17.02 12.54 9.91 9.52 7.91 133.56%
EPS 4.73 4.88 2.86 2.79 4.19 1.48 1.29 136.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.783 0.7322 0.6876 0.6619 0.6542 0.1969 0.1076 273.26%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.99 0.91 0.83 0.905 0.905 0.79 0.93 -
P/RPS 3.10 3.44 4.09 5.90 7.47 2.07 2.07 30.73%
P/EPS 18.61 15.88 24.32 26.46 17.68 13.30 12.75 28.52%
EY 5.37 6.30 4.11 3.78 5.66 7.52 7.84 -22.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.06 1.01 1.12 1.13 1.00 1.52 -17.86%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 30/11/16 24/08/16 23/05/16 26/02/16 26/11/15 28/08/15 -
Price 1.32 0.94 0.83 0.84 0.845 0.89 0.785 -
P/RPS 4.14 3.55 4.09 5.48 6.97 2.33 1.75 77.08%
P/EPS 24.81 16.40 24.32 24.56 16.50 14.99 10.76 74.09%
EY 4.03 6.10 4.11 4.07 6.06 6.67 9.29 -42.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.09 1.01 1.04 1.06 1.13 1.29 10.52%

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