[SUNSURIA] YoY Annualized Quarter Result on 31-Dec-2014 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ--%
YoY- 181.97%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 443,292 255,208 89,032 92,628 20,144 20,392 15,676 67.09%
PBT 153,472 72,660 33,240 7,796 2,452 2,404 1,828 97.50%
Tax -35,124 -15,892 4,440 -3,096 -664 -668 -872 76.43%
NP 118,348 56,768 37,680 4,700 1,788 1,736 956 109.64%
-
NP to SH 83,368 42,536 37,624 4,692 1,788 1,736 956 98.65%
-
Tax Rate 22.89% 21.87% -13.36% 39.71% 27.08% 27.79% 47.70% -
Total Cost 324,944 198,440 51,352 87,928 18,356 18,656 14,720 60.86%
-
Net Worth 822,799 703,602 587,875 90,260 70,994 71,018 69,044 46.32%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 822,799 703,602 587,875 90,260 70,994 71,018 69,044 46.32%
NOSH 798,834 799,548 734,843 158,351 131,470 131,515 132,777 31.74%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 26.70% 22.24% 42.32% 5.07% 8.88% 8.51% 6.10% -
ROE 10.13% 6.05% 6.40% 5.20% 2.52% 2.44% 1.38% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 55.49 31.92 12.12 58.50 15.32 15.51 11.81 26.83%
EPS 10.44 5.32 5.12 2.96 1.36 1.32 0.72 50.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.88 0.80 0.57 0.54 0.54 0.52 11.07%
Adjusted Per Share Value based on latest NOSH - 158,513
31/12/17 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 49.48 28.49 9.94 10.34 2.25 2.28 1.75 67.09%
EPS 9.31 4.75 4.20 0.52 0.20 0.19 0.11 97.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9184 0.7853 0.6562 0.1007 0.0792 0.0793 0.0771 46.31%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 28/06/13 29/06/12 30/06/11 -
Price 1.30 0.99 0.905 1.31 0.50 0.50 0.50 -
P/RPS 2.34 3.10 7.47 2.24 3.26 3.22 4.24 -8.72%
P/EPS 12.46 18.61 17.68 44.21 36.76 37.88 69.44 -23.19%
EY 8.03 5.37 5.66 2.26 2.72 2.64 1.44 30.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.13 1.13 2.30 0.93 0.93 0.96 4.26%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Date 26/02/18 27/02/17 26/02/16 17/02/15 22/08/13 13/08/12 16/08/11 -
Price 1.30 1.32 0.845 1.52 0.50 0.50 0.50 -
P/RPS 2.34 4.14 6.97 2.60 3.26 3.22 4.24 -8.72%
P/EPS 12.46 24.81 16.50 51.30 36.76 37.88 69.44 -23.19%
EY 8.03 4.03 6.06 1.95 2.72 2.64 1.44 30.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.50 1.06 2.67 0.93 0.93 0.96 4.26%

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