[SUNSURIA] YoY Annual (Unaudited) Result on 30-Sep-2015 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Sep-2015 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/09/18 30/09/17 30/09/16 30/09/15 31/03/13 31/03/12 31/03/11 CAGR
Revenue 491,479 398,479 202,401 85,563 18,497 17,961 20,458 52.72%
PBT 165,713 138,009 54,204 14,594 1,734 2,567 3,184 69.29%
Tax -36,417 -30,128 -4,944 -1,270 -745 -879 -895 63.83%
NP 129,296 107,881 49,260 13,324 989 1,688 2,289 71.15%
-
NP to SH 101,597 90,748 43,839 13,301 989 1,687 2,288 65.75%
-
Tax Rate 21.98% 21.83% 9.12% 8.70% 42.96% 34.24% 28.11% -
Total Cost 362,183 290,598 153,141 72,239 17,508 16,273 18,169 48.97%
-
Net Worth 870,729 798,832 657,967 176,969 70,272 70,618 67,599 40.55%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 870,729 798,832 657,967 176,969 70,272 70,618 67,599 40.55%
NOSH 798,834 798,834 765,078 224,011 130,133 130,775 130,000 27.36%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 26.31% 27.07% 24.34% 15.57% 5.35% 9.40% 11.19% -
ROE 11.67% 11.36% 6.66% 7.52% 1.41% 2.39% 3.38% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 31/03/13 31/03/12 31/03/11 CAGR
RPS 61.52 49.88 26.45 38.20 14.21 13.73 15.74 19.91%
EPS 12.72 11.36 5.73 4.94 0.76 1.29 1.76 30.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.00 0.86 0.79 0.54 0.54 0.52 10.36%
Adjusted Per Share Value based on latest NOSH - 574,761
30/09/18 30/09/17 30/09/16 30/09/15 31/03/13 31/03/12 31/03/11 CAGR
RPS 54.86 44.48 22.59 9.55 2.06 2.00 2.28 52.75%
EPS 11.34 10.13 4.89 1.48 0.11 0.19 0.26 65.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9719 0.8916 0.7344 0.1975 0.0784 0.0788 0.0755 40.54%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/13 31/03/12 31/03/11 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 29/03/13 30/03/12 31/03/11 -
Price 0.90 1.45 0.91 0.79 0.50 0.50 0.50 -
P/RPS 1.46 2.91 3.44 2.07 3.52 3.64 3.18 -9.85%
P/EPS 7.08 12.76 15.88 13.30 65.79 38.76 28.41 -16.89%
EY 14.13 7.83 6.30 7.52 1.52 2.58 3.52 20.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.45 1.06 1.00 0.93 0.93 0.96 -1.91%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/13 31/03/12 31/03/11 CAGR
Date 27/11/18 22/11/17 30/11/16 26/11/15 29/05/13 24/05/12 23/05/11 -
Price 0.74 1.38 0.94 0.89 0.50 0.50 0.50 -
P/RPS 1.20 2.77 3.55 2.33 3.52 3.64 3.18 -12.17%
P/EPS 5.82 12.15 16.40 14.99 65.79 38.76 28.41 -19.03%
EY 17.19 8.23 6.10 6.67 1.52 2.58 3.52 23.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.38 1.09 1.13 0.93 0.93 0.96 -4.48%

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