[SUNSURIA] YoY Cumulative 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- 111.38%
YoY- 213.87%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Revenue 135,781 429,450 357,716 290,223 114,683 53,323 15,065 40.24%
PBT 27,028 181,072 126,698 91,223 22,939 9,349 1,688 53.20%
Tax -7,603 -58,161 -27,110 -23,323 -2,812 -673 -440 55.00%
NP 19,425 122,911 99,588 67,900 20,127 8,676 1,248 52.53%
-
NP to SH 20,961 115,741 76,740 60,546 19,290 8,671 1,248 54.33%
-
Tax Rate 28.13% 32.12% 21.40% 25.57% 12.26% 7.20% 26.07% -
Total Cost 116,356 306,539 258,128 222,323 94,556 44,647 13,817 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 2.05% 12.39% 9.06% 7.98% 3.12% 8.97% 1.75% -
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 15.16 48.26 44.78 36.33 15.22 33.65 11.59 4.21%
EPS 2.34 13.01 9.61 7.58 2.56 5.48 0.96 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 15.16 47.93 39.93 32.39 12.80 5.95 1.68 40.26%
EPS 2.34 12.92 8.57 6.76 2.15 0.97 0.14 54.21%
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 2.80 1.42 2.12 4.05 5.45 2.76 7.72 -14.44%
P/EPS 18.17 5.27 9.89 19.39 32.42 17.00 93.23 -22.23%
EY 5.50 18.99 10.11 5.16 3.08 5.88 1.07 28.63%
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 3.13 1.51 2.17 3.94 5.45 2.33 13.38 -20.02%
P/EPS 20.30 5.61 10.10 18.87 32.42 14.35 161.46 -27.30%
EY 4.93 17.82 9.90 5.30 3.08 6.97 0.62 37.56%
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