[SUNSURIA] QoQ Quarter Result on 31-Mar-2017 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Mar-2017 [#2]
Profit Trend
QoQ- 69.35%
YoY- 471.53%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 110,823 108,255 122,739 103,682 63,802 87,718 58,354 53.17%
PBT 38,368 46,786 41,511 31,547 18,165 34,075 9,907 146.00%
Tax -8,781 -6,804 -9,901 -9,449 -3,973 -4,941 -2,354 139.94%
NP 29,587 39,982 31,610 22,098 14,192 29,134 7,553 147.87%
-
NP to SH 20,842 30,203 31,903 18,009 10,634 24,549 6,733 111.96%
-
Tax Rate 22.89% 14.54% 23.85% 29.95% 21.87% 14.50% 23.76% -
Total Cost 81,236 68,273 91,129 81,584 49,610 58,584 50,801 36.63%
-
Net Worth 822,799 798,832 758,890 728,364 703,602 679,695 649,536 17.02%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 822,799 798,832 758,890 728,364 703,602 679,695 649,536 17.02%
NOSH 798,834 798,834 798,834 800,400 799,548 799,641 792,117 0.56%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 26.70% 36.93% 25.75% 21.31% 22.24% 33.21% 12.94% -
ROE 2.53% 3.78% 4.20% 2.47% 1.51% 3.61% 1.04% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 13.87 13.55 15.36 12.95 7.98 10.97 7.37 52.25%
EPS 2.61 3.78 3.99 2.25 1.33 3.07 0.85 110.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.00 0.95 0.91 0.88 0.85 0.82 16.36%
Adjusted Per Share Value based on latest NOSH - 800,400
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 12.33 12.05 13.66 11.54 7.10 9.76 6.49 53.21%
EPS 2.32 3.36 3.55 2.00 1.18 2.73 0.75 111.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9156 0.8889 0.8445 0.8105 0.783 0.7564 0.7228 17.02%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.30 1.45 1.47 1.36 0.99 0.91 0.83 -
P/RPS 9.37 10.70 9.57 10.50 12.41 8.30 11.27 -11.55%
P/EPS 49.83 38.35 36.81 60.44 74.44 29.64 97.65 -36.06%
EY 2.01 2.61 2.72 1.65 1.34 3.37 1.02 56.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.45 1.55 1.49 1.13 1.07 1.01 15.83%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 22/11/17 24/08/17 24/05/17 27/02/17 30/11/16 24/08/16 -
Price 1.30 1.38 1.43 1.41 1.32 0.94 0.83 -
P/RPS 9.37 10.18 9.31 10.88 16.54 8.57 11.27 -11.55%
P/EPS 49.83 36.50 35.81 62.67 99.25 30.62 97.65 -36.06%
EY 2.01 2.74 2.79 1.60 1.01 3.27 1.02 56.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.38 1.51 1.55 1.50 1.11 1.01 15.83%

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