[SUNSURIA] QoQ Cumulative 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- -29.28%
YoY- 701.88%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 202,401 114,683 56,329 22,258 85,563 53,323 36,048 214.91%
PBT 54,204 22,939 13,032 8,310 14,594 9,349 3,821 483.18%
Tax -4,944 -2,812 -458 1,110 -1,270 -673 -1,172 160.39%
NP 49,260 20,127 12,574 9,420 13,324 8,676 2,649 598.17%
-
NP to SH 43,839 19,290 12,557 9,406 13,301 8,671 2,646 546.58%
-
Tax Rate 9.12% 12.26% 3.51% -13.36% 8.70% 7.20% 30.67% -
Total Cost 153,141 94,556 43,755 12,838 72,239 44,647 33,399 175.23%
-
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% 3.12% 2.11% 1.60% 7.52% 8.97% 2.88% -
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 15.22 7.67 3.03 38.20 33.65 22.76 10.50%
EPS 5.73 2.56 1.71 1.28 4.94 5.48 1.67 126.97%
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 12.80 6.29 2.48 9.55 5.95 4.02 215.08%
EPS 4.89 2.15 1.40 1.05 1.48 0.97 0.30 539.61%
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 5.45 11.80 29.88 2.07 2.76 6.68 -35.67%
P/EPS 15.88 32.42 52.92 70.70 13.30 17.00 90.99 -68.67%
EY 6.30 3.08 1.89 1.41 7.52 5.88 1.10 219.09%
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 5.45 10.95 27.90 2.33 2.33 8.57 -44.34%
P/EPS 16.40 32.42 49.12 66.02 14.99 14.35 116.73 -72.87%
EY 6.10 3.08 2.04 1.51 6.67 6.97 0.86 267.85%
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