[SUNSURIA] YoY Annualized Quarter Result on 30-Jun-2016 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Jun-2016 [#3]
Profit Trend
QoQ- 2.41%
YoY- 122.47%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 CAGR
Revenue 572,600 476,954 386,964 152,910 71,097 20,086 18,404 69.71%
PBT 241,429 168,930 121,630 30,585 12,465 2,250 1,832 111.93%
Tax -77,548 -36,146 -31,097 -3,749 -897 -586 -681 107.22%
NP 163,881 132,784 90,533 26,836 11,568 1,664 1,150 114.50%
-
NP to SH 154,321 102,320 80,728 25,720 11,561 1,664 1,150 112.52%
-
Tax Rate 32.12% 21.40% 25.57% 12.26% 7.20% 26.04% 37.17% -
Total Cost 408,718 344,170 296,430 126,074 59,529 18,422 17,253 62.74%
-
Net Worth 934,413 846,764 758,890 617,882 96,668 71,500 70,609 48.79%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 CAGR
Net Worth 934,413 846,764 758,890 617,882 96,668 71,500 70,609 48.79%
NOSH 889,917 798,834 798,834 753,515 158,473 130,000 130,757 34.32%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 CAGR
NP Margin 28.62% 27.84% 23.40% 17.55% 16.27% 8.28% 6.25% -
ROE 16.52% 12.08% 10.64% 4.16% 11.96% 2.33% 1.63% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 CAGR
RPS 64.34 59.71 48.44 20.29 44.86 15.45 14.07 26.35%
EPS 17.35 12.81 10.11 3.41 7.31 1.28 0.88 58.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.06 0.95 0.82 0.61 0.55 0.54 10.77%
Adjusted Per Share Value based on latest NOSH - 792,117
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 CAGR
RPS 63.72 53.07 43.06 17.02 7.91 2.24 2.05 69.69%
EPS 17.17 11.39 8.98 2.86 1.29 0.19 0.13 112.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0398 0.9423 0.8445 0.6876 0.1076 0.0796 0.0786 48.79%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 -
Price 0.685 0.95 1.47 0.83 0.93 0.895 0.50 -
P/RPS 1.06 1.59 3.03 4.09 2.07 5.79 3.55 -16.97%
P/EPS 3.95 7.42 14.55 24.32 12.75 69.92 56.82 -33.65%
EY 25.32 13.48 6.87 4.11 7.84 1.43 1.76 50.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.90 1.55 1.01 1.52 1.63 0.93 -5.36%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 CAGR
Date 28/08/19 27/08/18 24/08/17 24/08/16 28/08/15 28/02/14 20/02/13 -
Price 0.73 0.97 1.43 0.83 0.785 1.55 0.50 -
P/RPS 1.13 1.62 2.95 4.09 1.75 10.03 3.55 -16.15%
P/EPS 4.21 7.57 14.15 24.32 10.76 121.09 56.82 -32.99%
EY 23.75 13.20 7.07 4.11 9.29 0.83 1.76 49.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.92 1.51 1.01 1.29 2.82 0.93 -4.27%

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