[SUNSURIA] QoQ Annualized Quarter Result on 31-Dec-2022 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2023
Quarter
31-Dec-2022 [#1]
Profit Trend
QoQ- -75.98%
YoY- -86.06%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 507,195 442,372 403,370 315,488 402,202 403,110 359,682 25.72%
PBT 47,888 42,581 30,858 18,020 35,830 33,213 40,104 12.54%
Tax -17,371 -15,213 -11,532 -9,676 -15,600 -8,082 -14,950 10.51%
NP 30,517 27,368 19,326 8,344 20,230 25,130 25,154 13.73%
-
NP to SH 13,862 16,870 11,798 4,236 17,635 19,308 20,634 -23.27%
-
Tax Rate 36.27% 35.73% 37.37% 53.70% 43.54% 24.33% 37.28% -
Total Cost 476,678 415,004 384,044 307,144 381,972 377,980 334,528 26.60%
-
Net Worth 1,066,141 1,057,182 1,057,182 1,048,223 1,048,223 1,048,223 1,039,264 1.71%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,066,141 1,057,182 1,057,182 1,048,223 1,048,223 1,048,223 1,039,264 1.71%
NOSH 895,917 895,917 895,917 895,917 895,917 895,917 895,917 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.02% 6.19% 4.79% 2.64% 5.03% 6.23% 6.99% -
ROE 1.30% 1.60% 1.12% 0.40% 1.68% 1.84% 1.99% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 56.61 49.38 45.02 35.21 44.89 44.99 40.15 25.71%
EPS 1.55 1.88 1.32 0.48 1.97 2.16 2.30 -23.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.18 1.18 1.17 1.17 1.17 1.16 1.71%
Adjusted Per Share Value based on latest NOSH - 895,917
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 56.61 49.38 45.02 35.21 44.89 44.99 40.15 25.71%
EPS 1.55 1.88 1.32 0.48 1.97 2.16 2.30 -23.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.18 1.18 1.17 1.17 1.17 1.16 1.71%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.56 0.425 0.33 0.33 0.38 0.42 0.43 -
P/RPS 0.99 0.86 0.73 0.94 0.85 0.93 1.07 -5.04%
P/EPS 36.19 22.57 25.06 69.80 19.31 19.49 18.67 55.40%
EY 2.76 4.43 3.99 1.43 5.18 5.13 5.36 -35.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.36 0.28 0.28 0.32 0.36 0.37 17.27%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 25/08/23 26/05/23 27/02/23 25/11/22 26/08/22 30/05/22 -
Price 0.495 0.485 0.41 0.36 0.41 0.355 0.425 -
P/RPS 0.87 0.98 0.91 1.02 0.91 0.79 1.06 -12.32%
P/EPS 31.99 25.76 31.13 76.14 20.83 16.47 18.45 44.27%
EY 3.13 3.88 3.21 1.31 4.80 6.07 5.42 -30.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.35 0.31 0.35 0.30 0.37 8.80%

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