[SUNSURIA] QoQ Annualized Quarter Result on 31-Dec-2020 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- -29.41%
YoY- -41.72%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 238,598 230,802 221,776 191,748 197,083 181,041 231,156 2.13%
PBT 38,544 33,021 33,910 33,700 49,148 36,037 45,010 -9.81%
Tax -14,970 -14,128 -11,082 -7,728 -22,487 -10,137 -12,734 11.37%
NP 23,574 18,893 22,828 25,972 26,661 25,900 32,276 -18.88%
-
NP to SH 21,808 18,685 20,884 21,296 30,167 27,948 36,302 -28.78%
-
Tax Rate 38.84% 42.78% 32.68% 22.93% 45.75% 28.13% 28.29% -
Total Cost 215,024 211,909 198,948 165,776 170,422 155,141 198,880 5.33%
-
Net Worth 1,030,304 1,021,345 1,021,345 1,030,304 1,030,304 1,021,345 1,012,386 1.17%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 23,891 35,836 71,673 - - - -
Div Payout % - 127.86% 171.60% 336.56% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,030,304 1,021,345 1,021,345 1,030,304 1,030,304 1,021,345 1,012,386 1.17%
NOSH 895,917 895,917 895,917 895,917 895,917 895,917 895,917 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 9.88% 8.19% 10.29% 13.54% 13.53% 14.31% 13.96% -
ROE 2.12% 1.83% 2.04% 2.07% 2.93% 2.74% 3.59% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 26.63 25.76 24.75 21.40 22.00 20.21 25.80 2.13%
EPS 2.43 2.08 2.34 2.36 3.37 3.12 4.06 -28.95%
DPS 0.00 2.67 4.00 8.00 0.00 0.00 0.00 -
NAPS 1.15 1.14 1.14 1.15 1.15 1.14 1.13 1.17%
Adjusted Per Share Value based on latest NOSH - 895,917
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 26.55 25.68 24.68 21.34 21.93 20.15 25.72 2.13%
EPS 2.43 2.08 2.32 2.37 3.36 3.11 4.04 -28.72%
DPS 0.00 2.66 3.99 7.98 0.00 0.00 0.00 -
NAPS 1.1465 1.1365 1.1365 1.1465 1.1465 1.1365 1.1266 1.17%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.47 0.465 0.495 0.50 0.405 0.425 0.42 -
P/RPS 1.76 1.81 2.00 2.34 1.84 2.10 1.63 5.24%
P/EPS 19.31 22.30 21.24 21.03 12.03 13.62 10.37 51.29%
EY 5.18 4.49 4.71 4.75 8.31 7.34 9.65 -33.92%
DY 0.00 5.73 8.08 16.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.43 0.43 0.35 0.37 0.37 7.07%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 25/08/21 28/05/21 26/02/21 30/11/20 26/08/20 22/05/20 -
Price 0.45 0.465 0.47 0.45 0.40 0.475 0.445 -
P/RPS 1.69 1.81 1.90 2.10 1.82 2.35 1.72 -1.16%
P/EPS 18.49 22.30 20.16 18.93 11.88 15.23 10.98 41.49%
EY 5.41 4.49 4.96 5.28 8.42 6.57 9.11 -29.32%
DY 0.00 5.73 8.51 17.78 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.41 0.39 0.35 0.42 0.39 0.00%

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 ⃤ & 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