[SUNSURIA] QoQ TTM Result on 30-Sep-2023 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2023
Quarter
30-Sep-2023 [#4]
Profit Trend
QoQ- -12.3%
YoY- -21.39%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 651,080 610,611 565,589 507,195 431,648 424,046 375,342 44.41%
PBT 78,796 68,458 57,167 47,888 42,856 31,207 27,731 100.74%
Tax -27,301 -24,908 -20,618 -17,371 -20,948 -13,891 -13,712 58.33%
NP 51,495 43,550 36,549 30,517 21,908 17,316 14,019 138.25%
-
NP to SH 16,157 13,930 14,471 13,862 15,807 13,217 11,096 28.49%
-
Tax Rate 34.65% 36.38% 36.07% 36.27% 48.88% 44.51% 49.45% -
Total Cost 599,585 567,061 529,040 476,678 409,740 406,730 361,323 40.20%
-
Net Worth 1,030,304 1,066,141 1,066,141 1,066,141 1,057,182 1,057,182 1,048,223 -1.14%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 179 179 - - - - - -
Div Payout % 1.11% 1.29% - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 1,030,304 1,066,141 1,066,141 1,066,141 1,057,182 1,057,182 1,048,223 -1.14%
NOSH 895,917 895,917 895,917 895,917 895,917 895,917 895,917 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 7.91% 7.13% 6.46% 6.02% 5.08% 4.08% 3.73% -
ROE 1.57% 1.31% 1.36% 1.30% 1.50% 1.25% 1.06% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 72.67 68.15 63.13 56.61 48.18 47.33 41.89 44.42%
EPS 1.80 1.55 1.62 1.55 1.76 1.48 1.24 28.23%
DPS 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.19 1.19 1.19 1.18 1.18 1.17 -1.14%
Adjusted Per Share Value based on latest NOSH - 895,917
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 72.67 68.15 63.13 56.61 48.18 47.33 41.89 44.42%
EPS 1.80 1.55 1.62 1.55 1.76 1.48 1.24 28.23%
DPS 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.19 1.19 1.19 1.18 1.18 1.17 -1.14%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.49 0.52 0.455 0.56 0.425 0.33 0.33 -
P/RPS 0.67 0.76 0.72 0.99 0.88 0.70 0.79 -10.41%
P/EPS 27.17 33.44 28.17 36.19 24.09 22.37 26.64 1.32%
EY 3.68 2.99 3.55 2.76 4.15 4.47 3.75 -1.24%
DY 0.04 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.38 0.47 0.36 0.28 0.28 33.14%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 23/08/24 24/05/24 26/02/24 24/11/23 25/08/23 26/05/23 27/02/23 -
Price 0.435 0.495 0.505 0.495 0.485 0.41 0.36 -
P/RPS 0.60 0.73 0.80 0.87 1.01 0.87 0.86 -21.35%
P/EPS 24.12 31.84 31.27 31.99 27.49 27.79 29.07 -11.71%
EY 4.15 3.14 3.20 3.13 3.64 3.60 3.44 13.33%
DY 0.05 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.42 0.42 0.41 0.35 0.31 14.55%

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