[SUNSURIA] QoQ Cumulative Quarter Result on 31-Mar-2022 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Mar-2022 [#2]
Profit Trend
QoQ- 35.79%
YoY- -1.2%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 78,872 402,202 302,333 179,841 106,026 238,598 173,102 -40.70%
PBT 4,505 35,830 24,910 20,052 12,604 38,544 24,766 -67.79%
Tax -2,419 -15,600 -6,062 -7,475 -4,307 -14,970 -10,596 -62.54%
NP 2,086 20,230 18,848 12,577 8,297 23,574 14,170 -72.02%
-
NP to SH 1,059 17,635 14,481 10,317 7,598 21,808 14,014 -82.04%
-
Tax Rate 53.70% 43.54% 24.34% 37.28% 34.17% 38.84% 42.78% -
Total Cost 76,786 381,972 283,485 167,264 97,729 215,024 158,932 -38.34%
-
Net Worth 1,048,223 1,048,223 1,048,223 1,039,264 1,039,264 1,030,304 1,021,345 1.74%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - 17,918 -
Div Payout % - - - - - - 127.86% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,048,223 1,048,223 1,048,223 1,039,264 1,039,264 1,030,304 1,021,345 1.74%
NOSH 895,917 895,917 895,917 895,917 895,917 895,917 895,917 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.64% 5.03% 6.23% 6.99% 7.83% 9.88% 8.19% -
ROE 0.10% 1.68% 1.38% 0.99% 0.73% 2.12% 1.37% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.80 44.89 33.75 20.07 11.83 26.63 19.32 -40.71%
EPS 0.12 1.97 1.62 1.15 0.85 2.43 1.56 -81.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.17 1.17 1.17 1.16 1.16 1.15 1.14 1.74%
Adjusted Per Share Value based on latest NOSH - 895,917
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.80 44.89 33.75 20.07 11.83 26.63 19.32 -40.71%
EPS 0.12 1.97 1.62 1.15 0.85 2.43 1.56 -81.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.17 1.17 1.17 1.16 1.16 1.15 1.14 1.74%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.33 0.38 0.42 0.43 0.42 0.47 0.465 -
P/RPS 3.75 0.85 1.24 2.14 3.55 1.76 2.41 34.17%
P/EPS 279.18 19.31 25.98 37.34 49.52 19.31 29.73 343.28%
EY 0.36 5.18 3.85 2.68 2.02 5.18 3.36 -77.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.30 -
P/NAPS 0.28 0.32 0.36 0.37 0.36 0.41 0.41 -22.39%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 25/11/22 26/08/22 30/05/22 23/02/22 29/11/21 25/08/21 -
Price 0.36 0.41 0.355 0.425 0.44 0.45 0.465 -
P/RPS 4.09 0.91 1.05 2.12 3.72 1.69 2.41 42.14%
P/EPS 304.56 20.83 21.96 36.91 51.88 18.49 29.73 369.69%
EY 0.33 4.80 4.55 2.71 1.93 5.41 3.36 -78.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.30 -
P/NAPS 0.31 0.35 0.30 0.37 0.38 0.39 0.41 -16.96%

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