[SUNSURIA] QoQ TTM Result on 31-Mar-2021 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Mar-2021 [#2]
Profit Trend
QoQ- -14.79%
YoY- -47.44%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 296,687 238,598 234,404 192,393 197,522 197,083 240,588 14.95%
PBT 42,723 38,544 46,886 43,598 48,707 49,148 50,255 -10.23%
Tax -17,345 -14,970 -25,480 -21,661 -21,778 -22,487 -21,804 -14.11%
NP 25,378 23,574 21,406 21,937 26,929 26,661 28,451 -7.31%
-
NP to SH 24,082 21,808 23,220 22,458 26,356 30,167 32,044 -17.29%
-
Tax Rate 40.60% 38.84% 54.34% 49.68% 44.71% 45.75% 43.39% -
Total Cost 271,309 215,024 212,998 170,456 170,593 170,422 212,137 17.77%
-
Net Worth 1,039,264 1,030,304 1,021,345 1,021,345 1,030,304 1,030,304 1,021,345 1.16%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - 17,918 17,918 17,918 17,918 - - -
Div Payout % - 82.16% 77.17% 79.79% 67.99% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,039,264 1,030,304 1,021,345 1,021,345 1,030,304 1,030,304 1,021,345 1.16%
NOSH 895,917 895,917 895,917 895,917 895,917 895,917 895,917 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.55% 9.88% 9.13% 11.40% 13.63% 13.53% 11.83% -
ROE 2.32% 2.12% 2.27% 2.20% 2.56% 2.93% 3.14% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 33.12 26.63 26.16 21.47 22.05 22.00 26.85 14.97%
EPS 2.69 2.43 2.59 2.51 2.94 3.37 3.58 -17.30%
DPS 0.00 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 1.16 1.15 1.14 1.14 1.15 1.15 1.14 1.16%
Adjusted Per Share Value based on latest NOSH - 895,917
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 33.01 26.55 26.08 21.41 21.98 21.93 26.77 14.94%
EPS 2.68 2.43 2.58 2.50 2.93 3.36 3.57 -17.35%
DPS 0.00 1.99 1.99 1.99 1.99 0.00 0.00 -
NAPS 1.1565 1.1465 1.1365 1.1365 1.1465 1.1465 1.1365 1.16%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.42 0.47 0.465 0.495 0.50 0.405 0.425 -
P/RPS 1.27 1.76 1.78 2.31 2.27 1.84 1.58 -13.51%
P/EPS 15.63 19.31 17.94 19.75 17.00 12.03 11.88 20.00%
EY 6.40 5.18 5.57 5.06 5.88 8.31 8.42 -16.67%
DY 0.00 4.26 4.30 4.04 4.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.41 0.43 0.43 0.35 0.37 -1.80%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 29/11/21 25/08/21 28/05/21 26/02/21 30/11/20 26/08/20 -
Price 0.44 0.45 0.465 0.47 0.45 0.40 0.475 -
P/RPS 1.33 1.69 1.78 2.19 2.04 1.82 1.77 -17.30%
P/EPS 16.37 18.49 17.94 18.75 15.30 11.88 13.28 14.92%
EY 6.11 5.41 5.57 5.33 6.54 8.42 7.53 -12.97%
DY 0.00 4.44 4.30 4.26 4.44 0.00 0.00 -
P/NAPS 0.38 0.39 0.41 0.41 0.39 0.35 0.42 -6.43%

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