[SUNSURIA] YoY Cumulative Quarter Result on 31-Mar-2017 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Mar-2017 [#2]
Profit Trend
QoQ- 169.35%
YoY- 128.1%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
Revenue 115,578 331,961 249,897 167,484 56,329 36,048 10,041 45.59%
PBT 22,505 156,764 86,588 49,712 13,032 3,821 1,081 59.48%
Tax -6,367 -48,350 -20,057 -13,422 -458 -1,172 -333 57.40%
NP 16,138 108,414 66,531 36,290 12,574 2,649 748 60.35%
-
NP to SH 18,151 102,249 51,233 28,643 12,557 2,646 748 63.28%
-
Tax Rate 28.29% 30.84% 23.16% 27.00% 3.51% 30.67% 30.80% -
Total Cost 99,440 223,547 183,366 131,194 43,755 33,399 9,293 43.96%
-
Net Worth 1,012,386 902,682 822,799 726,048 594,805 91,864 72,175 50.08%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
Net Worth 1,012,386 902,682 822,799 726,048 594,805 91,864 72,175 50.08%
NOSH 895,917 798,834 798,834 797,855 734,327 158,387 131,228 34.35%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
NP Margin 13.96% 32.66% 26.62% 21.67% 22.32% 7.35% 7.45% -
ROE 1.79% 11.33% 6.23% 3.95% 2.11% 2.88% 1.04% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
RPS 12.90 41.56 31.28 20.99 7.67 22.76 7.65 8.36%
EPS 2.03 12.80 6.41 3.59 1.71 1.67 0.57 21.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.13 1.03 0.91 0.81 0.58 0.55 11.70%
Adjusted Per Share Value based on latest NOSH - 800,400
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
RPS 12.90 37.05 27.89 18.69 6.29 4.02 1.12 45.60%
EPS 2.03 11.41 5.72 3.20 1.40 0.30 0.08 64.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.0076 0.9184 0.8104 0.6639 0.1025 0.0806 50.07%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 30/09/13 -
Price 0.42 0.675 1.13 1.36 0.905 1.52 0.56 -
P/RPS 3.26 1.62 3.61 6.48 11.80 6.68 7.32 -11.69%
P/EPS 20.73 5.27 17.62 37.88 52.92 90.99 98.25 -21.27%
EY 4.82 18.96 5.68 2.64 1.89 1.10 1.02 26.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.60 1.10 1.49 1.12 2.62 1.02 -14.43%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
Date 22/05/20 30/05/19 24/05/18 24/05/17 23/05/16 20/05/15 25/11/13 -
Price 0.445 0.66 1.10 1.41 0.84 1.95 0.89 -
P/RPS 3.45 1.59 3.52 6.72 10.95 8.57 11.63 -17.04%
P/EPS 21.96 5.16 17.15 39.28 49.12 116.73 156.14 -26.03%
EY 4.55 19.39 5.83 2.55 2.04 0.86 0.64 35.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.58 1.07 1.55 1.04 3.36 1.62 -19.66%

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