[SUNSURIA] QoQ Quarter Result on 31-Dec-2020 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- -42.17%
YoY- -41.72%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 65,496 62,214 62,951 47,937 61,302 20,203 68,080 -2.54%
PBT 13,778 7,811 8,530 8,425 22,120 4,523 13,639 0.67%
Tax -4,374 -5,055 -3,609 -1,932 -14,884 -1,236 -3,726 11.27%
NP 9,404 2,756 4,921 6,493 7,236 3,287 9,913 -3.45%
-
NP to SH 7,794 3,572 5,118 5,324 9,206 2,810 9,016 -9.24%
-
Tax Rate 31.75% 64.72% 42.31% 22.93% 67.29% 27.33% 27.32% -
Total Cost 56,092 59,458 58,030 41,444 54,066 16,916 58,167 -2.39%
-
Net Worth 1,030,304 1,021,345 1,021,345 1,030,304 1,030,304 1,021,345 1,012,386 1.17%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 17,918 - - - -
Div Payout % - - - 336.56% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,030,304 1,021,345 1,021,345 1,030,304 1,030,304 1,021,345 1,012,386 1.17%
NOSH 895,917 895,917 895,917 895,917 895,917 895,917 895,917 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 14.36% 4.43% 7.82% 13.54% 11.80% 16.27% 14.56% -
ROE 0.76% 0.35% 0.50% 0.52% 0.89% 0.28% 0.89% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.31 6.94 7.03 5.35 6.84 2.26 7.60 -2.55%
EPS 0.87 0.40 0.57 0.59 1.03 0.31 1.01 -9.46%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.15 1.14 1.14 1.15 1.15 1.14 1.13 1.17%
Adjusted Per Share Value based on latest NOSH - 895,917
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.31 6.94 7.03 5.35 6.84 2.26 7.60 -2.55%
EPS 0.87 0.40 0.57 0.59 1.03 0.31 1.01 -9.46%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.15 1.14 1.14 1.15 1.15 1.14 1.13 1.17%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.47 0.465 0.495 0.50 0.405 0.425 0.42 -
P/RPS 6.43 6.70 7.04 9.34 5.92 18.85 5.53 10.56%
P/EPS 54.03 116.63 86.65 84.14 39.41 135.50 41.74 18.75%
EY 1.85 0.86 1.15 1.19 2.54 0.74 2.40 -15.91%
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.43 0.43 0.35 0.37 0.37 7.07%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 25/08/21 28/05/21 26/02/21 30/11/20 26/08/20 22/05/20 -
Price 0.45 0.465 0.47 0.45 0.40 0.475 0.445 -
P/RPS 6.16 6.70 6.69 8.41 5.85 21.06 5.86 3.38%
P/EPS 51.73 116.63 82.27 75.73 38.93 151.45 44.22 11.01%
EY 1.93 0.86 1.22 1.32 2.57 0.66 2.26 -9.97%
DY 0.00 0.00 0.00 4.44 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.41 0.39 0.35 0.42 0.39 0.00%

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