[SUNSURIA] QoQ Quarter Result on 30-Jun-2016 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Jun-2016 [#3]
Profit Trend
QoQ- 113.68%
YoY- 11.81%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 103,682 63,802 87,718 58,354 38,818 22,258 32,240 117.71%
PBT 31,547 18,165 34,075 9,907 5,105 8,310 5,245 230.37%
Tax -9,449 -3,973 -4,941 -2,354 -1,951 1,110 -597 529.32%
NP 22,098 14,192 29,134 7,553 3,154 9,420 4,648 182.47%
-
NP to SH 18,009 10,634 24,549 6,733 3,151 9,406 4,630 147.12%
-
Tax Rate 29.95% 21.87% 14.50% 23.76% 38.22% -13.36% 11.38% -
Total Cost 81,584 49,610 58,584 50,801 35,664 12,838 27,592 105.87%
-
Net Worth 728,364 703,602 679,695 649,536 593,560 587,875 454,061 36.99%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 728,364 703,602 679,695 649,536 593,560 587,875 454,061 36.99%
NOSH 800,400 799,548 799,641 792,117 732,790 734,843 574,761 24.67%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 21.31% 22.24% 33.21% 12.94% 8.13% 42.32% 14.42% -
ROE 2.47% 1.51% 3.61% 1.04% 0.53% 1.60% 1.02% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 12.95 7.98 10.97 7.37 5.30 3.03 5.61 74.57%
EPS 2.25 1.33 3.07 0.85 0.43 1.28 1.72 19.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.88 0.85 0.82 0.81 0.80 0.79 9.87%
Adjusted Per Share Value based on latest NOSH - 792,117
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 11.54 7.10 9.76 6.49 4.32 2.48 3.59 117.65%
EPS 2.00 1.18 2.73 0.75 0.35 1.05 0.52 145.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8105 0.783 0.7564 0.7228 0.6605 0.6542 0.5053 36.98%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.36 0.99 0.91 0.83 0.905 0.905 0.79 -
P/RPS 10.50 12.41 8.30 11.27 17.08 29.88 14.08 -17.75%
P/EPS 60.44 74.44 29.64 97.65 210.47 70.70 98.07 -27.55%
EY 1.65 1.34 3.37 1.02 0.48 1.41 1.02 37.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.13 1.07 1.01 1.12 1.13 1.00 30.42%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 27/02/17 30/11/16 24/08/16 23/05/16 26/02/16 26/11/15 -
Price 1.41 1.32 0.94 0.83 0.84 0.845 0.89 -
P/RPS 10.88 16.54 8.57 11.27 15.86 27.90 15.87 -22.23%
P/EPS 62.67 99.25 30.62 97.65 195.35 66.02 110.48 -31.45%
EY 1.60 1.01 3.27 1.02 0.51 1.51 0.91 45.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.50 1.11 1.01 1.04 1.06 1.13 23.42%

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