[SUNSURIA] YoY TTM 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- -15.94%
YoY- 24.78%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
Revenue 480,891 313,556 110,591 73,103 19,162 18,817 18,448 65.09%
PBT 174,885 93,694 24,186 7,407 1,811 2,321 2,745 89.40%
Tax -36,762 -20,717 -3,942 -2,956 -735 -790 -933 75.91%
NP 138,123 72,977 20,244 4,451 1,076 1,531 1,812 94.70%
-
NP to SH 113,339 59,925 23,209 4,447 1,076 1,531 1,811 88.88%
-
Tax Rate 21.02% 22.11% 16.30% 39.91% 40.59% 34.04% 33.99% -
Total Cost 342,768 240,579 90,347 68,652 18,086 17,286 16,636 59.22%
-
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 28.72% 23.27% 18.31% 6.09% 5.62% 8.14% 9.82% -
ROE 13.77% 8.23% 3.91% 4.84% 1.49% 2.12% 2.60% -
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 60.20 39.17 15.09 46.15 14.64 14.09 14.02 25.11%
EPS 14.19 7.49 3.17 2.81 0.82 1.15 1.38 43.09%
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 53.68 35.00 12.34 8.16 2.14 2.10 2.06 65.08%
EPS 12.65 6.69 2.59 0.50 0.12 0.17 0.20 89.19%
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 1.88 3.47 6.00 3.29 3.82 3.55 3.57 -9.38%
P/EPS 7.96 18.17 28.57 54.14 68.11 43.61 36.33 -20.81%
EY 12.56 5.51 3.50 1.85 1.47 2.29 2.75 26.30%
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 1.83 3.60 5.57 4.22 6.08 3.55 3.57 -9.76%
P/EPS 7.75 18.83 26.52 69.45 108.25 43.61 36.33 -21.14%
EY 12.90 5.31 3.77 1.44 0.92 2.29 2.75 26.82%
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