[SUNSURIA] QoQ Annualized Quarter Result on 31-Mar-2018 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Mar-2018 [#2]
Profit Trend
QoQ- 22.91%
YoY- 78.87%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 331,788 491,479 476,954 499,794 443,292 398,479 386,964 -9.72%
PBT 109,928 165,713 168,930 173,176 153,472 138,009 121,630 -6.50%
Tax -59,024 -36,417 -36,146 -40,114 -35,124 -30,128 -31,097 53.12%
NP 50,904 129,296 132,784 133,062 118,348 107,881 90,533 -31.80%
-
NP to SH 42,692 101,597 102,320 102,466 83,368 90,748 80,728 -34.52%
-
Tax Rate 53.69% 21.98% 21.40% 23.16% 22.89% 21.83% 25.57% -
Total Cost 280,884 362,183 344,170 366,732 324,944 290,598 296,430 -3.51%
-
Net Worth 806,822 870,729 846,764 822,799 822,799 798,832 758,890 4.15%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 806,822 870,729 846,764 822,799 822,799 798,832 758,890 4.15%
NOSH 798,834 798,834 798,834 798,834 798,834 798,834 798,834 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 15.34% 26.31% 27.84% 26.62% 26.70% 27.07% 23.40% -
ROE 5.29% 11.67% 12.08% 12.45% 10.13% 11.36% 10.64% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 41.53 61.52 59.71 62.57 55.49 49.88 48.44 -9.72%
EPS 5.36 12.72 12.81 12.82 10.44 11.36 10.11 -34.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.09 1.06 1.03 1.03 1.00 0.95 4.15%
Adjusted Per Share Value based on latest NOSH - 798,834
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 36.92 54.69 53.07 55.62 49.33 44.34 43.06 -9.72%
EPS 4.75 11.31 11.39 11.40 9.28 10.10 8.98 -34.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8978 0.9689 0.9423 0.9156 0.9156 0.8889 0.8445 4.15%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.61 0.90 0.95 1.13 1.30 1.45 1.47 -
P/RPS 1.47 1.46 1.59 1.81 2.34 2.91 3.03 -38.17%
P/EPS 11.41 7.08 7.42 8.81 12.46 12.76 14.55 -14.92%
EY 8.76 14.13 13.48 11.35 8.03 7.83 6.87 17.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.83 0.90 1.10 1.26 1.45 1.55 -46.79%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 27/11/18 27/08/18 24/05/18 26/02/18 22/11/17 24/08/17 -
Price 0.63 0.74 0.97 1.10 1.30 1.38 1.43 -
P/RPS 1.52 1.20 1.62 1.76 2.34 2.77 2.95 -35.65%
P/EPS 11.79 5.82 7.57 8.58 12.46 12.15 14.15 -11.42%
EY 8.48 17.19 13.20 11.66 8.03 8.23 7.07 12.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.68 0.92 1.07 1.26 1.38 1.51 -44.66%

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