[SUNSURIA] YoY TTM Result on 30-Jun-2021 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Jun-2021 [#3]
Profit Trend
QoQ- 3.39%
YoY- -27.54%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 651,080 431,648 368,123 234,404 240,588 563,213 465,971 5.72%
PBT 78,796 42,856 38,688 46,886 50,255 220,087 173,484 -12.31%
Tax -27,301 -20,948 -10,436 -25,480 -21,804 -67,468 -33,914 -3.54%
NP 51,495 21,908 28,252 21,406 28,451 152,619 139,570 -15.29%
-
NP to SH 16,157 15,807 22,275 23,220 32,044 140,598 106,943 -26.99%
-
Tax Rate 34.65% 48.88% 26.97% 54.34% 43.39% 30.66% 19.55% -
Total Cost 599,585 409,740 339,871 212,998 212,137 410,594 326,401 10.65%
-
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 179 - - 17,918 - - - -
Div Payout % 1.11% - - 77.17% - - - -
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 7.91% 5.08% 7.67% 9.13% 11.83% 27.10% 29.95% -
ROE 1.57% 1.50% 2.13% 2.27% 3.14% 15.05% 12.63% -
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 72.67 48.18 41.09 26.16 26.85 63.29 58.33 3.72%
EPS 1.80 1.76 2.49 2.59 3.58 15.80 13.39 -28.40%
DPS 0.02 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 72.45 48.03 40.96 26.08 26.77 62.67 51.85 5.72%
EPS 1.80 1.76 2.48 2.58 3.57 15.65 11.90 -26.98%
DPS 0.02 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 0.67 0.88 1.02 1.78 1.58 1.08 1.63 -13.76%
P/EPS 27.17 24.09 16.89 17.94 11.88 4.34 7.10 25.04%
EY 3.68 4.15 5.92 5.57 8.42 23.06 14.09 -20.03%
DY 0.04 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 0.60 1.01 0.86 1.78 1.77 1.15 1.66 -15.58%
P/EPS 24.12 27.49 14.28 17.94 13.28 4.62 7.25 22.15%
EY 4.15 3.64 7.00 5.57 7.53 21.64 13.80 -18.13%
DY 0.05 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