[SUNSURIA] YoY Cumulative Quarter Result on 30-Jun-2018 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Jun-2018 [#3]
Profit Trend
QoQ- 49.79%
YoY- 26.75%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 173,102 135,781 429,450 357,716 290,223 114,683 53,323 21.66%
PBT 24,766 27,028 181,072 126,698 91,223 22,939 9,349 17.61%
Tax -10,596 -7,603 -58,161 -27,110 -23,323 -2,812 -673 58.24%
NP 14,170 19,425 122,911 99,588 67,900 20,127 8,676 8.51%
-
NP to SH 14,014 20,961 115,741 76,740 60,546 19,290 8,671 8.32%
-
Tax Rate 42.78% 28.13% 32.12% 21.40% 25.57% 12.26% 7.20% -
Total Cost 158,932 116,356 306,539 258,128 222,323 94,556 44,647 23.54%
-
Net Worth 1,021,345 1,021,345 934,413 846,764 758,890 617,882 96,668 48.07%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 17,918 - - - - - - -
Div Payout % 127.86% - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,021,345 1,021,345 934,413 846,764 758,890 617,882 96,668 48.07%
NOSH 895,917 895,917 889,917 798,834 798,834 753,515 158,473 33.43%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 8.19% 14.31% 28.62% 27.84% 23.40% 17.55% 16.27% -
ROE 1.37% 2.05% 12.39% 9.06% 7.98% 3.12% 8.97% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 19.32 15.16 48.26 44.78 36.33 15.22 33.65 -8.82%
EPS 1.56 2.34 13.01 9.61 7.58 2.56 5.48 -18.87%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.14 1.05 1.06 0.95 0.82 0.61 10.97%
Adjusted Per Share Value based on latest NOSH - 798,834
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 19.32 15.16 47.93 39.93 32.39 12.80 5.95 21.66%
EPS 1.56 2.34 12.92 8.57 6.76 2.15 0.97 8.23%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.14 1.043 0.9451 0.8471 0.6897 0.1079 48.07%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.465 0.425 0.685 0.95 1.47 0.83 0.93 -
P/RPS 2.41 2.80 1.42 2.12 4.05 5.45 2.76 -2.23%
P/EPS 29.73 18.17 5.27 9.89 19.39 32.42 17.00 9.75%
EY 3.36 5.50 18.99 10.11 5.16 3.08 5.88 -8.89%
DY 4.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.65 0.90 1.55 1.01 1.52 -19.60%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 26/08/20 28/08/19 27/08/18 24/08/17 24/08/16 28/08/15 -
Price 0.465 0.475 0.73 0.97 1.43 0.83 0.785 -
P/RPS 2.41 3.13 1.51 2.17 3.94 5.45 2.33 0.56%
P/EPS 29.73 20.30 5.61 10.10 18.87 32.42 14.35 12.89%
EY 3.36 4.93 17.82 9.90 5.30 3.08 6.97 -11.44%
DY 4.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.70 0.92 1.51 1.01 1.29 -17.37%

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