[SUNSURIA] YoY Annualized Quarter Result on 30-Jun-2015 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Jun-2015 [#3]
Profit Trend
QoQ- 118.47%
YoY- 129.03%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 CAGR
Revenue 476,954 386,964 152,910 71,097 20,086 18,404 17,625 66.07%
PBT 168,930 121,630 30,585 12,465 2,250 1,832 2,556 90.53%
Tax -36,146 -31,097 -3,749 -897 -586 -681 -845 78.19%
NP 132,784 90,533 26,836 11,568 1,664 1,150 1,710 95.31%
-
NP to SH 102,320 80,728 25,720 11,561 1,664 1,150 1,710 87.63%
-
Tax Rate 21.40% 25.57% 12.26% 7.20% 26.04% 37.17% 33.06% -
Total Cost 344,170 296,430 126,074 59,529 18,422 17,253 15,914 60.45%
-
Net Worth 846,764 758,890 617,882 96,668 71,500 70,609 69,386 46.93%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 846,764 758,890 617,882 96,668 71,500 70,609 69,386 46.93%
NOSH 798,834 798,834 753,515 158,473 130,000 130,757 130,918 32.07%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 27.84% 23.40% 17.55% 16.27% 8.28% 6.25% 9.71% -
ROE 12.08% 10.64% 4.16% 11.96% 2.33% 1.63% 2.47% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 CAGR
RPS 59.71 48.44 20.29 44.86 15.45 14.07 13.46 25.75%
EPS 12.81 10.11 3.41 7.31 1.28 0.88 1.31 42.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.95 0.82 0.61 0.55 0.54 0.53 11.25%
Adjusted Per Share Value based on latest NOSH - 158,473
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 CAGR
RPS 53.24 43.19 17.07 7.94 2.24 2.05 1.97 66.04%
EPS 11.42 9.01 2.87 1.29 0.19 0.13 0.19 87.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9451 0.8471 0.6897 0.1079 0.0798 0.0788 0.0774 46.94%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 30/12/11 -
Price 0.95 1.47 0.83 0.93 0.895 0.50 0.50 -
P/RPS 1.59 3.03 4.09 2.07 5.79 3.55 3.71 -12.21%
P/EPS 7.42 14.55 24.32 12.75 69.92 56.82 38.27 -22.30%
EY 13.48 6.87 4.11 7.84 1.43 1.76 2.61 28.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.55 1.01 1.52 1.63 0.93 0.94 -0.66%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 CAGR
Date 27/08/18 24/08/17 24/08/16 28/08/15 28/02/14 20/02/13 17/02/12 -
Price 0.97 1.43 0.83 0.785 1.55 0.50 0.50 -
P/RPS 1.62 2.95 4.09 1.75 10.03 3.55 3.71 -11.96%
P/EPS 7.57 14.15 24.32 10.76 121.09 56.82 38.27 -22.06%
EY 13.20 7.07 4.11 9.29 0.83 1.76 2.61 28.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.51 1.01 1.29 2.82 0.93 0.94 -0.33%

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