[SUNSURIA] QoQ Cumulative 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- 33.5%
YoY- 374.57%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 63,802 202,401 114,683 56,329 22,258 85,563 53,323 12.64%
PBT 18,165 54,204 22,939 13,032 8,310 14,594 9,349 55.39%
Tax -3,973 -4,944 -2,812 -458 1,110 -1,270 -673 224.88%
NP 14,192 49,260 20,127 12,574 9,420 13,324 8,676 38.62%
-
NP to SH 10,634 43,839 19,290 12,557 9,406 13,301 8,671 14.50%
-
Tax Rate 21.87% 9.12% 12.26% 3.51% -13.36% 8.70% 7.20% -
Total Cost 49,610 153,141 94,556 43,755 12,838 72,239 44,647 7.24%
-
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 1.51% 6.66% 3.12% 2.11% 1.60% 7.52% 8.97% -
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 7.98 26.45 15.22 7.67 3.03 38.20 33.65 -61.51%
EPS 1.33 5.73 2.56 1.71 1.28 4.94 5.48 -60.92%
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 7.10 22.52 12.76 6.27 2.48 9.52 5.93 12.69%
EPS 1.18 4.88 2.15 1.40 1.05 1.48 0.96 14.67%
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 12.41 3.44 5.45 11.80 29.88 2.07 2.76 171.18%
P/EPS 74.44 15.88 32.42 52.92 70.70 13.30 17.00 166.45%
EY 1.34 6.30 3.08 1.89 1.41 7.52 5.88 -62.52%
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 16.54 3.55 5.45 10.95 27.90 2.33 2.33 267.17%
P/EPS 99.25 16.40 32.42 49.12 66.02 14.99 14.35 260.88%
EY 1.01 6.10 3.08 2.04 1.51 6.67 6.97 -72.24%
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