[SUNSURIA] QoQ TTM Result on 31-Dec-2017 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- 11.25%
YoY- 124.02%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 491,479 465,971 480,891 445,499 398,478 377,941 313,556 34.89%
PBT 165,713 173,484 174,885 158,212 138,009 125,298 93,694 46.19%
Tax -36,417 -33,914 -36,762 -34,935 -30,127 -28,264 -20,717 45.60%
NP 129,296 139,570 138,123 123,277 107,882 97,034 72,977 46.36%
-
NP to SH 101,597 106,943 113,339 100,957 90,749 85,095 59,925 42.13%
-
Tax Rate 21.98% 19.55% 21.02% 22.08% 21.83% 22.56% 22.11% -
Total Cost 362,183 326,401 342,768 322,222 290,596 280,907 240,579 31.32%
-
Net Worth 870,729 846,764 822,799 822,799 798,832 758,890 728,364 12.62%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 870,729 846,764 822,799 822,799 798,832 758,890 728,364 12.62%
NOSH 798,834 798,834 798,834 798,834 798,834 798,834 800,400 -0.13%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 26.31% 29.95% 28.72% 27.67% 27.07% 25.67% 23.27% -
ROE 11.67% 12.63% 13.77% 12.27% 11.36% 11.21% 8.23% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 61.52 58.33 60.20 55.77 49.88 47.31 39.17 35.07%
EPS 12.72 13.39 14.19 12.64 11.36 10.65 7.49 42.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.06 1.03 1.03 1.00 0.95 0.91 12.77%
Adjusted Per Share Value based on latest NOSH - 798,834
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 54.86 52.01 53.68 49.73 44.48 42.18 35.00 34.89%
EPS 11.34 11.94 12.65 11.27 10.13 9.50 6.69 42.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9719 0.9451 0.9184 0.9184 0.8916 0.8471 0.813 12.62%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.90 0.95 1.13 1.30 1.45 1.47 1.36 -
P/RPS 1.46 1.63 1.88 2.33 2.91 3.11 3.47 -43.82%
P/EPS 7.08 7.10 7.96 10.29 12.76 13.80 18.17 -46.62%
EY 14.13 14.09 12.56 9.72 7.83 7.25 5.51 87.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.90 1.10 1.26 1.45 1.55 1.49 -32.27%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 27/08/18 24/05/18 26/02/18 22/11/17 24/08/17 24/05/17 -
Price 0.74 0.97 1.10 1.30 1.38 1.43 1.41 -
P/RPS 1.20 1.66 1.83 2.33 2.77 3.02 3.60 -51.89%
P/EPS 5.82 7.25 7.75 10.29 12.15 13.42 18.83 -54.25%
EY 17.19 13.80 12.90 9.72 8.23 7.45 5.31 118.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.92 1.07 1.26 1.38 1.51 1.55 -42.23%

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