[SUNSURIA] QoQ Annualized Quarter Result on 30-Sep-2016 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Sep-2016 [#4]
Profit Trend
QoQ- 70.45%
YoY- 229.59%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 386,964 334,968 255,208 202,401 152,910 112,658 89,032 166.56%
PBT 121,630 99,424 72,660 54,204 30,585 26,064 33,240 137.64%
Tax -31,097 -26,844 -15,892 -4,944 -3,749 -916 4,440 -
NP 90,533 72,580 56,768 49,260 26,836 25,148 37,680 79.48%
-
NP to SH 80,728 57,286 42,536 43,839 25,720 25,114 37,624 66.43%
-
Tax Rate 25.57% 27.00% 21.87% 9.12% 12.26% 3.51% -13.36% -
Total Cost 296,430 262,388 198,440 153,141 126,074 87,510 51,352 222.13%
-
Net Worth 758,890 726,048 703,602 657,967 617,882 594,805 587,875 18.57%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 758,890 726,048 703,602 657,967 617,882 594,805 587,875 18.57%
NOSH 798,834 797,855 799,548 765,078 753,515 734,327 734,843 5.72%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 23.40% 21.67% 22.24% 24.34% 17.55% 22.32% 42.32% -
ROE 10.64% 7.89% 6.05% 6.66% 4.16% 4.22% 6.40% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 48.44 41.98 31.92 26.45 20.29 15.34 12.12 152.05%
EPS 10.11 7.18 5.32 5.73 3.41 3.42 5.12 57.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.91 0.88 0.86 0.82 0.81 0.80 12.15%
Adjusted Per Share Value based on latest NOSH - 799,641
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 43.19 37.39 28.49 22.59 17.07 12.57 9.94 166.51%
EPS 9.01 6.39 4.75 4.89 2.87 2.80 4.20 66.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8471 0.8104 0.7853 0.7344 0.6897 0.6639 0.6562 18.57%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.47 1.36 0.99 0.91 0.83 0.905 0.905 -
P/RPS 3.03 3.24 3.10 3.44 4.09 5.90 7.47 -45.23%
P/EPS 14.55 18.94 18.61 15.88 24.32 26.46 17.68 -12.19%
EY 6.87 5.28 5.37 6.30 4.11 3.78 5.66 13.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.49 1.13 1.06 1.01 1.12 1.13 23.47%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 24/05/17 27/02/17 30/11/16 24/08/16 23/05/16 26/02/16 -
Price 1.43 1.41 1.32 0.94 0.83 0.84 0.845 -
P/RPS 2.95 3.36 4.14 3.55 4.09 5.48 6.97 -43.65%
P/EPS 14.15 19.64 24.81 16.40 24.32 24.56 16.50 -9.74%
EY 7.07 5.09 4.03 6.10 4.11 4.07 6.06 10.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.55 1.50 1.09 1.01 1.04 1.06 26.63%

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