[SUNSURIA] YoY TTM Result on 31-Dec-2017 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- 11.25%
YoY- 124.02%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Revenue 197,522 498,808 463,603 445,499 248,692 88,846 51,392 22.97%
PBT 48,707 185,683 154,827 158,212 67,252 21,179 6,460 36.38%
Tax -21,778 -60,247 -42,392 -34,935 -13,219 -2,615 -1,912 45.31%
NP 26,929 125,436 112,435 123,277 54,033 18,564 4,548 31.41%
-
NP to SH 26,356 125,286 91,428 100,957 45,067 21,531 4,379 31.74%
-
Tax Rate 44.71% 32.45% 27.38% 22.08% 19.66% 12.35% 29.60% -
Total Cost 170,593 373,372 351,168 322,222 194,659 70,282 46,844 21.96%
-
Net Worth 1,030,304 1,003,427 806,822 822,799 703,602 587,875 88,339 45.84%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Div 17,918 - - - - - - -
Div Payout % 67.99% - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Net Worth 1,030,304 1,003,427 806,822 822,799 703,602 587,875 88,339 45.84%
NOSH 895,917 895,917 798,834 798,834 799,548 734,843 157,749 30.57%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
NP Margin 13.63% 25.15% 24.25% 27.67% 21.73% 20.89% 8.85% -
ROE 2.56% 12.49% 11.33% 12.27% 6.41% 3.66% 4.96% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
RPS 22.05 55.68 58.03 55.77 31.10 12.09 32.58 -5.82%
EPS 2.94 13.98 11.45 12.64 5.64 2.93 2.78 0.86%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.12 1.01 1.03 0.88 0.80 0.56 11.68%
Adjusted Per Share Value based on latest NOSH - 798,834
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
RPS 22.05 55.68 51.75 49.73 27.76 9.92 5.74 22.96%
EPS 2.94 13.98 10.20 11.27 5.03 2.40 0.49 31.68%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.12 0.9006 0.9184 0.7853 0.6562 0.0986 45.84%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/06/14 -
Price 0.50 0.605 0.61 1.30 0.99 0.905 1.31 -
P/RPS 2.27 1.09 1.05 2.33 3.18 7.49 4.02 -8.40%
P/EPS 17.00 4.33 5.33 10.29 17.56 30.89 47.19 -14.51%
EY 5.88 23.11 18.76 9.72 5.69 3.24 2.12 16.96%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.54 0.60 1.26 1.13 1.13 2.34 -22.91%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Date 26/02/21 25/02/20 28/02/19 26/02/18 27/02/17 26/02/16 12/08/14 -
Price 0.45 0.595 0.63 1.30 1.32 0.845 1.28 -
P/RPS 2.04 1.07 1.09 2.33 4.24 6.99 3.93 -9.58%
P/EPS 15.30 4.25 5.50 10.29 23.42 28.84 46.11 -15.58%
EY 6.54 23.50 18.17 9.72 4.27 3.47 2.17 18.46%
DY 4.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.53 0.62 1.26 1.50 1.06 2.29 -23.80%

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