[SUNSURIA] QoQ Cumulative Quarter Result on 31-Mar-2019 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Mar-2019 [#2]
Profit Trend
QoQ- 858.02%
YoY- 99.58%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 47,498 534,257 429,450 331,961 82,947 491,479 357,716 -73.87%
PBT 8,866 204,299 181,072 156,764 27,482 165,713 126,698 -82.93%
Tax -2,641 -72,362 -58,161 -48,350 -14,756 -36,417 -27,110 -78.73%
NP 6,225 131,937 122,911 108,414 12,726 129,296 99,588 -84.16%
-
NP to SH 9,135 126,824 115,741 102,249 10,673 101,597 76,740 -75.70%
-
Tax Rate 29.79% 35.42% 32.12% 30.84% 53.69% 21.98% 21.40% -
Total Cost 41,273 402,320 306,539 223,547 70,221 362,183 258,128 -70.44%
-
Net Worth 1,003,427 976,549 934,413 902,682 806,822 870,729 846,764 11.94%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,003,427 976,549 934,413 902,682 806,822 870,729 846,764 11.94%
NOSH 895,917 895,917 889,917 798,834 798,834 798,834 798,834 7.92%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 13.11% 24.70% 28.62% 32.66% 15.34% 26.31% 27.84% -
ROE 0.91% 12.99% 12.39% 11.33% 1.32% 11.67% 9.06% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 5.30 59.63 48.26 41.56 10.38 61.52 44.78 -75.79%
EPS 1.02 14.16 13.01 12.80 1.34 12.72 9.61 -77.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.09 1.05 1.13 1.01 1.09 1.06 3.72%
Adjusted Per Share Value based on latest NOSH - 798,834
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 5.29 59.45 47.79 36.94 9.23 54.69 39.81 -73.86%
EPS 1.02 14.11 12.88 11.38 1.19 11.31 8.54 -75.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1166 1.0867 1.0398 1.0045 0.8978 0.9689 0.9423 11.94%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.605 0.665 0.685 0.675 0.61 0.90 0.95 -
P/RPS 11.41 1.12 1.42 1.62 5.87 1.46 2.12 206.17%
P/EPS 59.34 4.70 5.27 5.27 45.66 7.08 9.89 229.11%
EY 1.69 21.29 18.99 18.96 2.19 14.13 10.11 -69.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.65 0.60 0.60 0.83 0.90 -28.79%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 27/11/19 28/08/19 30/05/19 28/02/19 27/11/18 27/08/18 -
Price 0.595 0.62 0.73 0.66 0.63 0.74 0.97 -
P/RPS 11.22 1.04 1.51 1.59 6.07 1.20 2.17 198.11%
P/EPS 58.35 4.38 5.61 5.16 47.15 5.82 10.10 220.94%
EY 1.71 22.83 17.82 19.39 2.12 17.19 9.90 -68.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.70 0.58 0.62 0.68 0.92 -30.69%

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