[SUNSURIA] QoQ Annualized Quarter Result on 31-Mar-2017 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Mar-2017 [#2]
Profit Trend
QoQ- 34.68%
YoY- 128.1%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 443,292 398,479 386,964 334,968 255,208 202,401 152,910 102.92%
PBT 153,472 138,009 121,630 99,424 72,660 54,204 30,585 192.23%
Tax -35,124 -30,128 -31,097 -26,844 -15,892 -4,944 -3,749 342.61%
NP 118,348 107,881 90,533 72,580 56,768 49,260 26,836 168.19%
-
NP to SH 83,368 90,748 80,728 57,286 42,536 43,839 25,720 118.55%
-
Tax Rate 22.89% 21.83% 25.57% 27.00% 21.87% 9.12% 12.26% -
Total Cost 324,944 290,598 296,430 262,388 198,440 153,141 126,074 87.66%
-
Net Worth 822,799 798,832 758,890 726,048 703,602 657,967 617,882 20.97%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 822,799 798,832 758,890 726,048 703,602 657,967 617,882 20.97%
NOSH 798,834 798,834 798,834 797,855 799,548 765,078 753,515 3.95%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 26.70% 27.07% 23.40% 21.67% 22.24% 24.34% 17.55% -
ROE 10.13% 11.36% 10.64% 7.89% 6.05% 6.66% 4.16% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 55.49 49.88 48.44 41.98 31.92 26.45 20.29 95.20%
EPS 10.44 11.36 10.11 7.18 5.32 5.73 3.41 110.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.00 0.95 0.91 0.88 0.86 0.82 16.36%
Adjusted Per Share Value based on latest NOSH - 800,400
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 49.33 44.34 43.06 37.27 28.40 22.52 17.02 102.88%
EPS 9.28 10.10 8.98 6.37 4.73 4.88 2.86 118.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9156 0.8889 0.8445 0.8079 0.783 0.7322 0.6876 20.97%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.30 1.45 1.47 1.36 0.99 0.91 0.83 -
P/RPS 2.34 2.91 3.03 3.24 3.10 3.44 4.09 -31.01%
P/EPS 12.46 12.76 14.55 18.94 18.61 15.88 24.32 -35.89%
EY 8.03 7.83 6.87 5.28 5.37 6.30 4.11 56.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.45 1.55 1.49 1.13 1.06 1.01 15.83%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 22/11/17 24/08/17 24/05/17 27/02/17 30/11/16 24/08/16 -
Price 1.30 1.38 1.43 1.41 1.32 0.94 0.83 -
P/RPS 2.34 2.77 2.95 3.36 4.14 3.55 4.09 -31.01%
P/EPS 12.46 12.15 14.15 19.64 24.81 16.40 24.32 -35.89%
EY 8.03 8.23 7.07 5.09 4.03 6.10 4.11 56.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.38 1.51 1.55 1.50 1.09 1.01 15.83%

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