[SUNSURIA] YoY Cumulative Quarter Result on 30-Jun-2022 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
30-Jun-2022 [#3]
Profit Trend
QoQ- 40.36%
YoY- 3.33%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 475,664 331,779 302,333 173,102 135,781 429,450 357,716 4.85%
PBT 62,844 31,936 24,910 24,766 27,028 181,072 126,698 -11.01%
Tax -21,340 -11,410 -6,062 -10,596 -7,603 -58,161 -27,110 -3.90%
NP 41,504 20,526 18,848 14,170 19,425 122,911 99,588 -13.56%
-
NP to SH 14,948 12,653 14,481 14,014 20,961 115,741 76,740 -23.84%
-
Tax Rate 33.96% 35.73% 24.34% 42.78% 28.13% 32.12% 21.40% -
Total Cost 434,160 311,253 283,485 158,932 116,356 306,539 258,128 9.04%
-
Net Worth 1,030,304 1,057,182 1,048,223 1,021,345 1,021,345 934,413 846,764 3.32%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 17,918 - - 17,918 - - - -
Div Payout % 119.87% - - 127.86% - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,030,304 1,057,182 1,048,223 1,021,345 1,021,345 934,413 846,764 3.32%
NOSH 895,917 895,917 895,917 895,917 895,917 889,917 798,834 1.92%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 8.73% 6.19% 6.23% 8.19% 14.31% 28.62% 27.84% -
ROE 1.45% 1.20% 1.38% 1.37% 2.05% 12.39% 9.06% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 53.09 37.03 33.75 19.32 15.16 48.26 44.78 2.87%
EPS 1.67 1.41 1.62 1.56 2.34 13.01 9.61 -25.27%
DPS 2.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.15 1.18 1.17 1.14 1.14 1.05 1.06 1.36%
Adjusted Per Share Value based on latest NOSH - 895,917
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 52.93 36.92 33.64 19.26 15.11 47.79 39.81 4.85%
EPS 1.66 1.41 1.61 1.56 2.33 12.88 8.54 -23.87%
DPS 1.99 0.00 0.00 1.99 0.00 0.00 0.00 -
NAPS 1.1465 1.1764 1.1664 1.1365 1.1365 1.0398 0.9423 3.32%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.49 0.425 0.42 0.465 0.425 0.685 0.95 -
P/RPS 0.92 1.15 1.24 2.41 2.80 1.42 2.12 -12.97%
P/EPS 29.37 30.09 25.98 29.73 18.17 5.27 9.89 19.87%
EY 3.41 3.32 3.85 3.36 5.50 18.99 10.11 -16.55%
DY 4.08 0.00 0.00 4.30 0.00 0.00 0.00 -
P/NAPS 0.43 0.36 0.36 0.41 0.37 0.65 0.90 -11.57%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 23/08/24 25/08/23 26/08/22 25/08/21 26/08/20 28/08/19 27/08/18 -
Price 0.435 0.485 0.355 0.465 0.475 0.73 0.97 -
P/RPS 0.82 1.31 1.05 2.41 3.13 1.51 2.17 -14.95%
P/EPS 26.07 34.34 21.96 29.73 20.30 5.61 10.10 17.10%
EY 3.84 2.91 4.55 3.36 4.93 17.82 9.90 -14.58%
DY 4.60 0.00 0.00 4.30 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.30 0.41 0.42 0.70 0.92 -13.69%

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