[SUNSURIA] YoY Annualized Quarter Result on 30-Jun-2017 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Jun-2017 [#3]
Profit Trend
QoQ- 40.92%
YoY- 213.87%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Revenue 181,041 572,600 476,954 386,964 152,910 71,097 20,086 40.24%
PBT 36,037 241,429 168,930 121,630 30,585 12,465 2,250 53.20%
Tax -10,137 -77,548 -36,146 -31,097 -3,749 -897 -586 55.03%
NP 25,900 163,881 132,784 90,533 26,836 11,568 1,664 52.53%
-
NP to SH 27,948 154,321 102,320 80,728 25,720 11,561 1,664 54.33%
-
Tax Rate 28.13% 32.12% 21.40% 25.57% 12.26% 7.20% 26.04% -
Total Cost 155,141 408,718 344,170 296,430 126,074 59,529 18,422 38.78%
-
Net Worth 1,021,345 934,413 846,764 758,890 617,882 96,668 71,500 50.53%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Net Worth 1,021,345 934,413 846,764 758,890 617,882 96,668 71,500 50.53%
NOSH 895,917 889,917 798,834 798,834 753,515 158,473 130,000 34.56%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
NP Margin 14.31% 28.62% 27.84% 23.40% 17.55% 16.27% 8.28% -
ROE 2.74% 16.52% 12.08% 10.64% 4.16% 11.96% 2.33% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
RPS 20.21 64.34 59.71 48.44 20.29 44.86 15.45 4.21%
EPS 3.12 17.35 12.81 10.11 3.41 7.31 1.28 14.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.05 1.06 0.95 0.82 0.61 0.55 11.86%
Adjusted Per Share Value based on latest NOSH - 798,834
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
RPS 20.21 63.91 53.24 43.19 17.07 7.94 2.24 40.26%
EPS 3.12 17.22 11.42 9.01 2.87 1.29 0.19 53.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.043 0.9451 0.8471 0.6897 0.1079 0.0798 50.53%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 31/12/13 -
Price 0.425 0.685 0.95 1.47 0.83 0.93 0.895 -
P/RPS 2.10 1.06 1.59 3.03 4.09 2.07 5.79 -14.44%
P/EPS 13.62 3.95 7.42 14.55 24.32 12.75 69.92 -22.24%
EY 7.34 25.32 13.48 6.87 4.11 7.84 1.43 28.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.65 0.90 1.55 1.01 1.52 1.63 -20.39%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Date 26/08/20 28/08/19 27/08/18 24/08/17 24/08/16 28/08/15 28/02/14 -
Price 0.475 0.73 0.97 1.43 0.83 0.785 1.55 -
P/RPS 2.35 1.13 1.62 2.95 4.09 1.75 10.03 -20.00%
P/EPS 15.23 4.21 7.57 14.15 24.32 10.76 121.09 -27.30%
EY 6.57 23.75 13.20 7.07 4.11 9.29 0.83 37.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.70 0.92 1.51 1.01 1.29 2.82 -25.39%

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