[SUNSURIA] QoQ TTM Result on 31-Dec-2015 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- 61.91%
YoY- 307.01%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 207,148 151,670 110,591 88,846 89,745 72,029 73,103 99.86%
PBT 57,397 28,567 24,186 21,179 14,818 10,720 7,407 290.13%
Tax -11,139 -6,795 -3,942 -2,615 -1,496 -1,507 -2,956 141.57%
NP 46,258 21,772 20,244 18,564 13,322 9,213 4,451 374.20%
-
NP to SH 43,839 23,920 23,209 21,531 13,298 9,207 4,447 357.84%
-
Tax Rate 19.41% 23.79% 16.30% 12.35% 10.10% 14.06% 39.91% -
Total Cost 160,890 129,898 90,347 70,282 76,423 62,816 68,652 76.16%
-
Net Worth 687,691 649,536 593,560 587,875 454,061 96,668 91,864 281.27%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 687,691 649,536 593,560 587,875 454,061 96,668 91,864 281.27%
NOSH 799,641 792,117 732,790 734,843 574,761 158,473 158,387 193.42%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 22.33% 14.35% 18.31% 20.89% 14.84% 12.79% 6.09% -
ROE 6.37% 3.68% 3.91% 3.66% 2.93% 9.52% 4.84% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 25.91 19.15 15.09 12.09 15.61 45.45 46.15 -31.87%
EPS 5.48 3.02 3.17 2.93 2.31 5.81 2.81 55.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.82 0.81 0.80 0.79 0.61 0.58 29.93%
Adjusted Per Share Value based on latest NOSH - 734,843
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 23.12 16.93 12.34 9.92 10.02 8.04 8.16 99.85%
EPS 4.89 2.67 2.59 2.40 1.48 1.03 0.50 355.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7676 0.725 0.6625 0.6562 0.5068 0.1079 0.1025 281.37%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.91 0.83 0.905 0.905 0.79 0.93 1.52 -
P/RPS 3.51 4.33 6.00 7.49 5.06 2.05 3.29 4.39%
P/EPS 16.60 27.49 28.57 30.89 34.15 16.01 54.14 -54.43%
EY 6.02 3.64 3.50 3.24 2.93 6.25 1.85 119.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.01 1.12 1.13 1.00 1.52 2.62 -45.20%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 24/08/16 23/05/16 26/02/16 26/11/15 28/08/15 20/05/15 -
Price 0.94 0.83 0.84 0.845 0.89 0.785 1.95 -
P/RPS 3.63 4.33 5.57 6.99 5.70 1.73 4.22 -9.52%
P/EPS 17.15 27.49 26.52 28.84 38.47 13.51 69.45 -60.53%
EY 5.83 3.64 3.77 3.47 2.60 7.40 1.44 153.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.01 1.04 1.06 1.13 1.29 3.36 -52.69%

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