[SUNSURIA] YoY Annualized Quarter Result on 31-Mar-2016 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Mar-2016 [#2]
Profit Trend
QoQ- -33.25%
YoY- 374.57%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
Revenue 663,922 499,794 334,968 112,658 72,096 20,082 18,752 73.08%
PBT 313,528 173,176 99,424 26,064 7,642 2,162 2,020 117.26%
Tax -96,700 -40,114 -26,844 -916 -2,344 -666 -698 113.50%
NP 216,828 133,062 72,580 25,148 5,298 1,496 1,322 119.11%
-
NP to SH 204,498 102,466 57,286 25,114 5,292 1,496 1,322 117.15%
-
Tax Rate 30.84% 23.16% 27.00% 3.51% 30.67% 30.80% 34.55% -
Total Cost 447,094 366,732 262,388 87,510 66,798 18,586 17,430 64.71%
-
Net Worth 902,682 822,799 726,048 594,805 91,864 72,175 69,988 48.18%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
Net Worth 902,682 822,799 726,048 594,805 91,864 72,175 69,988 48.18%
NOSH 798,834 798,834 797,855 734,327 158,387 131,228 129,607 32.27%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
NP Margin 32.66% 26.62% 21.67% 22.32% 7.35% 7.45% 7.05% -
ROE 22.65% 12.45% 7.89% 4.22% 5.76% 2.07% 1.89% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
RPS 83.11 62.57 41.98 15.34 45.52 15.30 14.47 30.84%
EPS 25.60 12.82 7.18 3.42 3.34 1.14 1.02 64.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.03 0.91 0.81 0.58 0.55 0.54 12.02%
Adjusted Per Share Value based on latest NOSH - 732,790
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
RPS 73.88 55.62 37.27 12.54 8.02 2.23 2.09 73.04%
EPS 22.76 11.40 6.37 2.79 0.59 0.17 0.15 116.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0045 0.9156 0.8079 0.6619 0.1022 0.0803 0.0779 48.18%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 30/09/13 28/09/12 -
Price 0.675 1.13 1.36 0.905 1.52 0.56 0.50 -
P/RPS 0.81 1.81 3.24 5.90 3.34 3.66 3.46 -20.01%
P/EPS 2.64 8.81 18.94 26.46 45.49 49.12 49.02 -36.19%
EY 37.93 11.35 5.28 3.78 2.20 2.04 2.04 56.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.10 1.49 1.12 2.62 1.02 0.93 -6.51%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
Date 30/05/19 24/05/18 24/05/17 23/05/16 20/05/15 25/11/13 23/11/12 -
Price 0.66 1.10 1.41 0.84 1.95 0.89 0.50 -
P/RPS 0.79 1.76 3.36 5.48 4.28 5.82 3.46 -20.32%
P/EPS 2.58 8.58 19.64 24.56 58.36 78.07 49.02 -36.42%
EY 38.79 11.66 5.09 4.07 1.71 1.28 2.04 57.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.07 1.55 1.04 3.36 1.62 0.93 -7.00%

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