[SUNSURIA] QoQ TTM 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- -12.63%
YoY- -78.96%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 238,598 234,404 192,393 197,522 197,083 240,588 317,874 -17.39%
PBT 38,544 46,886 43,598 48,707 49,148 50,255 70,040 -32.82%
Tax -14,970 -25,480 -21,661 -21,778 -22,487 -21,804 -30,379 -37.58%
NP 23,574 21,406 21,937 26,929 26,661 28,451 39,661 -29.28%
-
NP to SH 21,808 23,220 22,458 26,356 30,167 32,044 42,726 -36.10%
-
Tax Rate 38.84% 54.34% 49.68% 44.71% 45.75% 43.39% 43.37% -
Total Cost 215,024 212,998 170,456 170,593 170,422 212,137 278,213 -15.76%
-
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 17,918 17,918 17,918 - - - -
Div Payout % 82.16% 77.17% 79.79% 67.99% - - - -
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 9.88% 9.13% 11.40% 13.63% 13.53% 11.83% 12.48% -
ROE 2.12% 2.27% 2.20% 2.56% 2.93% 3.14% 4.22% -
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 26.63 26.16 21.47 22.05 22.00 26.85 35.48 -17.39%
EPS 2.43 2.59 2.51 2.94 3.37 3.58 4.77 -36.18%
DPS 2.00 2.00 2.00 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 26.55 26.08 21.41 21.98 21.93 26.77 35.37 -17.39%
EPS 2.43 2.58 2.50 2.93 3.36 3.57 4.75 -36.00%
DPS 1.99 1.99 1.99 1.99 0.00 0.00 0.00 -
NAPS 1.1465 1.1365 1.1365 1.1465 1.1465 1.1365 1.1266 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 1.76 1.78 2.31 2.27 1.84 1.58 1.18 30.51%
P/EPS 19.31 17.94 19.75 17.00 12.03 11.88 8.81 68.65%
EY 5.18 5.57 5.06 5.88 8.31 8.42 11.35 -40.69%
DY 4.26 4.30 4.04 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 1.69 1.78 2.19 2.04 1.82 1.77 1.25 22.24%
P/EPS 18.49 17.94 18.75 15.30 11.88 13.28 9.33 57.70%
EY 5.41 5.57 5.33 6.54 8.42 7.53 10.72 -36.58%
DY 4.44 4.30 4.26 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