[SUNSURIA] YoY Annualized Quarter Result on 31-Mar-2018 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Mar-2018 [#2]
Profit Trend
QoQ- 22.91%
YoY- 78.87%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 221,776 231,156 663,922 499,794 334,968 112,658 72,096 20.57%
PBT 33,910 45,010 313,528 173,176 99,424 26,064 7,642 28.16%
Tax -11,082 -12,734 -96,700 -40,114 -26,844 -916 -2,344 29.52%
NP 22,828 32,276 216,828 133,062 72,580 25,148 5,298 27.53%
-
NP to SH 20,884 36,302 204,498 102,466 57,286 25,114 5,292 25.68%
-
Tax Rate 32.68% 28.29% 30.84% 23.16% 27.00% 3.51% 30.67% -
Total Cost 198,948 198,880 447,094 366,732 262,388 87,510 66,798 19.92%
-
Net Worth 1,021,345 1,012,386 902,682 822,799 726,048 594,805 91,864 49.34%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 35,836 - - - - - - -
Div Payout % 171.60% - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,021,345 1,012,386 902,682 822,799 726,048 594,805 91,864 49.34%
NOSH 895,917 895,917 798,834 798,834 797,855 734,327 158,387 33.44%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 10.29% 13.96% 32.66% 26.62% 21.67% 22.32% 7.35% -
ROE 2.04% 3.59% 22.65% 12.45% 7.89% 4.22% 5.76% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 24.75 25.80 83.11 62.57 41.98 15.34 45.52 -9.64%
EPS 2.34 4.06 25.60 12.82 7.18 3.42 3.34 -5.75%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.13 1.13 1.03 0.91 0.81 0.58 11.90%
Adjusted Per Share Value based on latest NOSH - 798,834
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 24.68 25.72 73.88 55.62 37.27 12.54 8.02 20.58%
EPS 2.32 4.04 22.76 11.40 6.37 2.79 0.59 25.60%
DPS 3.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1365 1.1266 1.0045 0.9156 0.8079 0.6619 0.1022 49.34%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.495 0.42 0.675 1.13 1.36 0.905 1.52 -
P/RPS 2.00 1.63 0.81 1.81 3.24 5.90 3.34 -8.18%
P/EPS 21.24 10.37 2.64 8.81 18.94 26.46 45.49 -11.91%
EY 4.71 9.65 37.93 11.35 5.28 3.78 2.20 13.51%
DY 8.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.37 0.60 1.10 1.49 1.12 2.62 -25.98%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 22/05/20 30/05/19 24/05/18 24/05/17 23/05/16 20/05/15 -
Price 0.47 0.445 0.66 1.10 1.41 0.84 1.95 -
P/RPS 1.90 1.72 0.79 1.76 3.36 5.48 4.28 -12.64%
P/EPS 20.16 10.98 2.58 8.58 19.64 24.56 58.36 -16.22%
EY 4.96 9.11 38.79 11.66 5.09 4.07 1.71 19.40%
DY 8.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.58 1.07 1.55 1.04 3.36 -29.55%

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