Highlights

[SUNSURIA] YoY Quarter Result on 2020-03-31 [#2]

Stock [SUNSURIA]: SUNSURIA BHD
Announcement Date 22-May-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2020
Quarter 31-Mar-2020  [#2]
Profit Trend QoQ -     -1.30%    YoY -     -90.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
Revenue 68,080 249,014 139,074 103,682 38,818 17,073 5,005 49.38%
  YoY % -72.66% 79.05% 34.14% 167.10% 127.36% 241.12% -
  Horiz. % 1,360.24% 4,975.30% 2,778.70% 2,071.57% 775.58% 341.12% 100.00%
PBT 13,639 129,282 48,220 31,547 5,105 2,098 468 67.95%
  YoY % -89.45% 168.11% 52.85% 517.96% 143.33% 348.29% -
  Horiz. % 2,914.32% 27,624.36% 10,303.42% 6,740.81% 1,090.81% 448.29% 100.00%
Tax -3,726 -33,594 -11,276 -9,449 -1,951 -624 -167 61.19%
  YoY % 88.91% -197.92% -19.34% -384.32% -212.66% -273.65% -
  Horiz. % 2,231.14% 20,116.17% 6,752.10% 5,658.08% 1,168.26% 373.65% 100.00%
NP 9,913 95,688 36,944 22,098 3,154 1,474 301 71.13%
  YoY % -89.64% 159.01% 67.18% 600.63% 113.98% 389.70% -
  Horiz. % 3,293.36% 31,790.03% 12,273.75% 7,341.53% 1,047.84% 489.70% 100.00%
NP to SH 9,016 91,576 30,391 18,009 3,151 1,473 301 68.66%
  YoY % -90.15% 201.33% 68.75% 471.53% 113.92% 389.37% -
  Horiz. % 2,995.35% 30,423.92% 10,096.68% 5,983.06% 1,046.84% 489.37% 100.00%
Tax Rate 27.32 % 25.99 % 23.38 % 29.95 % 38.22 % 29.74 % 35.68 % -4.02%
  YoY % 5.12% 11.16% -21.94% -21.64% 28.51% -16.65% -
  Horiz. % 76.57% 72.84% 65.53% 83.94% 107.12% 83.35% 100.00%
Total Cost 58,167 153,326 102,130 81,584 35,664 15,599 4,704 47.21%
  YoY % -62.06% 50.13% 25.18% 128.76% 128.63% 231.61% -
  Horiz. % 1,236.54% 3,259.48% 2,171.13% 1,734.35% 758.16% 331.61% 100.00%
Net Worth 1,012,386 902,682 822,799 728,364 593,560 91,864 71,978 50.15%
  YoY % 12.15% 9.71% 12.97% 22.71% 546.13% 27.63% -
  Horiz. % 1,406.52% 1,254.10% 1,143.12% 1,011.92% 824.64% 127.63% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 1,012,386 902,682 822,799 728,364 593,560 91,864 71,978 50.15%
  YoY % 12.15% 9.71% 12.97% 22.71% 546.13% 27.63% -
  Horiz. % 1,406.52% 1,254.10% 1,143.12% 1,011.92% 824.64% 127.63% 100.00%
NOSH 895,917 798,834 798,834 800,400 732,790 158,387 130,869 34.41%
  YoY % 12.15% 0.00% -0.20% 9.23% 362.66% 21.03% -
  Horiz. % 684.59% 610.40% 610.40% 611.60% 559.94% 121.03% 100.00%
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 14.56 % 38.43 % 26.56 % 21.31 % 8.13 % 8.63 % 6.01 % 14.57%
  YoY % -62.11% 44.69% 24.64% 162.12% -5.79% 43.59% -
  Horiz. % 242.26% 639.43% 441.93% 354.58% 135.27% 143.59% 100.00%
ROE 0.89 % 10.14 % 3.69 % 2.47 % 0.53 % 1.60 % 0.42 % 12.24%
  YoY % -91.22% 174.80% 49.39% 366.04% -66.88% 280.95% -
  Horiz. % 211.90% 2,414.29% 878.57% 588.10% 126.19% 380.95% 100.00%
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 7.60 31.17 17.41 12.95 5.30 10.78 3.82 11.16%
  YoY % -75.62% 79.04% 34.44% 144.34% -50.83% 182.20% -
  Horiz. % 198.95% 815.97% 455.76% 339.01% 138.74% 282.20% 100.00%
EPS 1.01 11.46 3.80 2.25 0.43 0.93 0.23 25.54%
  YoY % -91.19% 201.58% 68.89% 423.26% -53.76% 304.35% -
  Horiz. % 439.13% 4,982.61% 1,652.17% 978.26% 186.96% 404.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1300 1.1300 1.0300 0.9100 0.8100 0.5800 0.5500 11.71%
  YoY % 0.00% 9.71% 13.19% 12.35% 39.66% 5.45% -
  Horiz. % 205.45% 205.45% 187.27% 165.45% 147.27% 105.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,917
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
RPS 7.60 27.79 15.52 11.57 4.33 1.91 0.56 49.33%
  YoY % -72.65% 79.06% 34.14% 167.21% 126.70% 241.07% -
  Horiz. % 1,357.14% 4,962.50% 2,771.43% 2,066.07% 773.21% 341.07% 100.00%
EPS 1.01 10.22 3.39 2.01 0.35 0.16 0.03 71.71%
  YoY % -90.12% 201.47% 68.66% 474.29% 118.75% 433.33% -
  Horiz. % 3,366.67% 34,066.67% 11,300.00% 6,700.00% 1,166.67% 533.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1300 1.0076 0.9184 0.8130 0.6625 0.1025 0.0803 50.16%
  YoY % 12.15% 9.71% 12.96% 22.72% 546.34% 27.65% -
  Horiz. % 1,407.22% 1,254.79% 1,143.71% 1,012.45% 825.03% 127.65% 100.00%
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 0.4200 0.6750 1.1300 1.3600 0.9050 1.5200 0.5600 -
P/RPS 5.53 2.17 6.49 10.50 17.08 14.10 14.64 -13.90%
  YoY % 154.84% -66.56% -38.19% -38.52% 21.13% -3.69% -
  Horiz. % 37.77% 14.82% 44.33% 71.72% 116.67% 96.31% 100.00%
P/EPS 41.74 5.89 29.70 60.44 210.47 163.44 243.48 -23.75%
  YoY % 608.66% -80.17% -50.86% -71.28% 28.78% -32.87% -
  Horiz. % 17.14% 2.42% 12.20% 24.82% 86.44% 67.13% 100.00%
EY 2.40 16.98 3.37 1.65 0.48 0.61 0.41 31.22%
  YoY % -85.87% 403.86% 104.24% 243.75% -21.31% 48.78% -
  Horiz. % 585.37% 4,141.46% 821.95% 402.44% 117.07% 148.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.37 0.60 1.10 1.49 1.12 2.62 1.02 -14.44%
  YoY % -38.33% -45.45% -26.17% 33.04% -57.25% 156.86% -
  Horiz. % 36.27% 58.82% 107.84% 146.08% 109.80% 256.86% 100.00%
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 0.4450 0.6600 1.1000 1.4100 0.8400 1.9500 0.8900 -
P/RPS 5.86 2.12 6.32 10.88 15.86 18.09 23.27 -19.11%
  YoY % 176.42% -66.46% -41.91% -31.40% -12.33% -22.26% -
  Horiz. % 25.18% 9.11% 27.16% 46.76% 68.16% 77.74% 100.00%
P/EPS 44.22 5.76 28.91 62.67 195.35 209.68 386.96 -28.36%
  YoY % 667.71% -80.08% -53.87% -67.92% -6.83% -45.81% -
  Horiz. % 11.43% 1.49% 7.47% 16.20% 50.48% 54.19% 100.00%
EY 2.26 17.37 3.46 1.60 0.51 0.48 0.26 39.44%
  YoY % -86.99% 402.02% 116.25% 213.73% 6.25% 84.62% -
  Horiz. % 869.23% 6,680.77% 1,330.77% 615.38% 196.15% 184.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.39 0.58 1.07 1.55 1.04 3.36 1.62 -19.66%
  YoY % -32.76% -45.79% -30.97% 49.04% -69.05% 107.41% -
  Horiz. % 24.07% 35.80% 66.05% 95.68% 64.20% 207.41% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers