[SUNSURIA] YoY Cumulative Quarter Result on 31-Dec-2016 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Dec-2016 [#1]
Profit Trend
QoQ- -75.74%
YoY- 13.06%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
Revenue 47,498 82,947 110,823 63,802 22,258 18,349 23,157 15.44%
PBT 8,866 27,482 38,368 18,165 8,310 2,213 1,949 35.36%
Tax -2,641 -14,756 -8,781 -3,973 1,110 -950 -774 27.80%
NP 6,225 12,726 29,587 14,192 9,420 1,263 1,175 39.55%
-
NP to SH 9,135 10,673 20,842 10,634 9,406 1,262 1,173 50.72%
-
Tax Rate 29.79% 53.69% 22.89% 21.87% -13.36% 42.93% 39.71% -
Total Cost 41,273 70,221 81,236 49,610 12,838 17,086 21,982 13.42%
-
Net Worth 1,003,427 806,822 822,799 703,602 587,875 88,339 90,260 61.83%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
Net Worth 1,003,427 806,822 822,799 703,602 587,875 88,339 90,260 61.83%
NOSH 895,917 798,834 798,834 799,548 734,843 157,749 158,351 41.39%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
NP Margin 13.11% 15.34% 26.70% 22.24% 42.32% 6.88% 5.07% -
ROE 0.91% 1.32% 2.53% 1.51% 1.60% 1.43% 1.30% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
RPS 5.30 10.38 13.87 7.98 3.03 11.63 14.62 -18.35%
EPS 1.02 1.34 2.61 1.33 1.28 0.80 0.74 6.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.01 1.03 0.88 0.80 0.56 0.57 14.45%
Adjusted Per Share Value based on latest NOSH - 799,548
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
RPS 5.30 9.26 12.37 7.12 2.48 2.05 2.58 15.47%
EPS 1.02 1.19 2.33 1.19 1.05 0.14 0.13 50.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.9006 0.9184 0.7853 0.6562 0.0986 0.1007 61.85%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/06/14 31/12/14 -
Price 0.605 0.61 1.30 0.99 0.905 1.31 1.31 -
P/RPS 11.41 5.87 9.37 12.41 29.88 11.26 8.96 4.95%
P/EPS 59.34 45.66 49.83 74.44 70.70 163.75 176.85 -19.61%
EY 1.69 2.19 2.01 1.34 1.41 0.61 0.57 24.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 1.26 1.13 1.13 2.34 2.30 -25.14%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
Date 25/02/20 28/02/19 26/02/18 27/02/17 26/02/16 12/08/14 17/02/15 -
Price 0.595 0.63 1.30 1.32 0.845 1.28 1.52 -
P/RPS 11.22 6.07 9.37 16.54 27.90 11.00 10.39 1.54%
P/EPS 58.35 47.15 49.83 99.25 66.02 160.00 205.19 -22.22%
EY 1.71 2.12 2.01 1.01 1.51 0.63 0.49 28.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.62 1.26 1.50 1.06 2.29 2.67 -27.61%

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