[SUNSURIA] YoY Quarter Result on 31-Mar-2015 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- 25.58%
YoY- -36.4%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
Revenue 139,074 103,682 38,818 17,073 5,005 4,278 4,601 68.89%
PBT 48,220 31,547 5,105 2,098 468 409 799 87.83%
Tax -11,276 -9,449 -1,951 -624 -167 -182 -220 83.17%
NP 36,944 22,098 3,154 1,474 301 227 579 89.45%
-
NP to SH 30,391 18,009 3,151 1,473 301 227 579 83.84%
-
Tax Rate 23.38% 29.95% 38.22% 29.74% 35.68% 44.50% 27.53% -
Total Cost 102,130 81,584 35,664 15,599 4,704 4,051 4,022 64.42%
-
Net Worth 822,799 728,364 593,560 91,864 71,978 72,105 69,743 46.14%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 822,799 728,364 593,560 91,864 71,978 72,105 69,743 46.14%
NOSH 798,834 800,400 732,790 158,387 130,869 133,529 131,590 31.95%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 26.56% 21.31% 8.13% 8.63% 6.01% 5.31% 12.58% -
ROE 3.69% 2.47% 0.53% 1.60% 0.42% 0.31% 0.83% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
RPS 17.41 12.95 5.30 10.78 3.82 3.20 3.50 27.97%
EPS 3.80 2.25 0.43 0.93 0.23 0.17 0.44 39.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.91 0.81 0.58 0.55 0.54 0.53 10.75%
Adjusted Per Share Value based on latest NOSH - 158,387
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
RPS 15.52 11.57 4.33 1.91 0.56 0.48 0.51 69.06%
EPS 3.39 2.01 0.35 0.16 0.03 0.03 0.06 85.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9184 0.813 0.6625 0.1025 0.0803 0.0805 0.0778 46.15%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 30/09/13 28/09/12 30/09/11 -
Price 1.13 1.36 0.905 1.52 0.56 0.50 0.50 -
P/RPS 6.49 10.50 17.08 14.10 14.64 15.61 14.30 -11.43%
P/EPS 29.70 60.44 210.47 163.44 243.48 294.12 113.64 -18.64%
EY 3.37 1.65 0.48 0.61 0.41 0.34 0.88 22.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.49 1.12 2.62 1.02 0.93 0.94 2.44%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
Date 24/05/18 24/05/17 23/05/16 20/05/15 25/11/13 23/11/12 30/11/11 -
Price 1.10 1.41 0.84 1.95 0.89 0.50 0.50 -
P/RPS 6.32 10.88 15.86 18.09 23.27 15.61 14.30 -11.79%
P/EPS 28.91 62.67 195.35 209.68 386.96 294.12 113.64 -18.97%
EY 3.46 1.60 0.51 0.48 0.26 0.34 0.88 23.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.55 1.04 3.36 1.62 0.93 0.94 2.01%

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