[SUNSURIA] YoY Cumulative 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- 53.62%
YoY- 122.47%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 CAGR
Revenue 429,450 357,716 290,223 114,683 53,323 15,065 13,803 69.71%
PBT 181,072 126,698 91,223 22,939 9,349 1,688 1,374 111.93%
Tax -58,161 -27,110 -23,323 -2,812 -673 -440 -511 107.20%
NP 122,911 99,588 67,900 20,127 8,676 1,248 863 114.48%
-
NP to SH 115,741 76,740 60,546 19,290 8,671 1,248 863 112.50%
-
Tax Rate 32.12% 21.40% 25.57% 12.26% 7.20% 26.07% 37.19% -
Total Cost 306,539 258,128 222,323 94,556 44,647 13,817 12,940 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 12.39% 9.06% 7.98% 3.12% 8.97% 1.75% 1.22% -
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 48.26 44.78 36.33 15.22 33.65 11.59 10.56 26.34%
EPS 13.01 9.61 7.58 2.56 5.48 0.96 0.66 58.20%
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 47.93 39.93 32.39 12.80 5.95 1.68 1.54 69.72%
EPS 12.92 8.57 6.76 2.15 0.97 0.14 0.10 111.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.043 0.9451 0.8471 0.6897 0.1079 0.0798 0.0788 48.80%
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 1.42 2.12 4.05 5.45 2.76 7.72 4.74 -16.92%
P/EPS 5.27 9.89 19.39 32.42 17.00 93.23 75.76 -33.64%
EY 18.99 10.11 5.16 3.08 5.88 1.07 1.32 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 1.51 2.17 3.94 5.45 2.33 13.38 4.74 -16.14%
P/EPS 5.61 10.10 18.87 32.42 14.35 161.46 75.76 -33.00%
EY 17.82 9.90 5.30 3.08 6.97 0.62 1.32 49.25%
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