[SUNSURIA] QoQ Annualized Quarter Result on 30-Jun-2017 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Jun-2017 [#3]
Profit Trend
QoQ- 40.92%
YoY- 213.87%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 499,794 443,292 398,479 386,964 334,968 255,208 202,401 82.79%
PBT 173,176 153,472 138,009 121,630 99,424 72,660 54,204 117.07%
Tax -40,114 -35,124 -30,128 -31,097 -26,844 -15,892 -4,944 304.29%
NP 133,062 118,348 107,881 90,533 72,580 56,768 49,260 94.07%
-
NP to SH 102,466 83,368 90,748 80,728 57,286 42,536 43,839 76.21%
-
Tax Rate 23.16% 22.89% 21.83% 25.57% 27.00% 21.87% 9.12% -
Total Cost 366,732 324,944 290,598 296,430 262,388 198,440 153,141 79.08%
-
Net Worth 822,799 822,799 798,832 758,890 726,048 703,602 657,967 16.08%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 822,799 822,799 798,832 758,890 726,048 703,602 657,967 16.08%
NOSH 798,834 798,834 798,834 798,834 797,855 799,548 765,078 2.92%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 26.62% 26.70% 27.07% 23.40% 21.67% 22.24% 24.34% -
ROE 12.45% 10.13% 11.36% 10.64% 7.89% 6.05% 6.66% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 62.57 55.49 49.88 48.44 41.98 31.92 26.45 77.63%
EPS 12.82 10.44 11.36 10.11 7.18 5.32 5.73 71.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.03 1.00 0.95 0.91 0.88 0.86 12.79%
Adjusted Per Share Value based on latest NOSH - 798,834
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 55.62 49.33 44.34 43.06 37.27 28.40 22.52 82.81%
EPS 11.40 9.28 10.10 8.98 6.37 4.73 4.88 76.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9156 0.9156 0.8889 0.8445 0.8079 0.783 0.7322 16.08%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.13 1.30 1.45 1.47 1.36 0.99 0.91 -
P/RPS 1.81 2.34 2.91 3.03 3.24 3.10 3.44 -34.85%
P/EPS 8.81 12.46 12.76 14.55 18.94 18.61 15.88 -32.50%
EY 11.35 8.03 7.83 6.87 5.28 5.37 6.30 48.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.26 1.45 1.55 1.49 1.13 1.06 2.50%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 26/02/18 22/11/17 24/08/17 24/05/17 27/02/17 30/11/16 -
Price 1.10 1.30 1.38 1.43 1.41 1.32 0.94 -
P/RPS 1.76 2.34 2.77 2.95 3.36 4.14 3.55 -37.38%
P/EPS 8.58 12.46 12.15 14.15 19.64 24.81 16.40 -35.09%
EY 11.66 8.03 8.23 7.07 5.09 4.03 6.10 54.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.26 1.38 1.51 1.55 1.50 1.09 -1.22%

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