[SUNSURIA] QoQ Annualized Quarter Result on 31-Mar-2019 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Mar-2019 [#2]
Profit Trend
QoQ- 379.01%
YoY- 99.58%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 189,992 534,257 572,600 663,922 331,788 491,479 476,954 -45.77%
PBT 35,464 204,299 241,429 313,528 109,928 165,713 168,930 -64.57%
Tax -10,564 -72,362 -77,548 -96,700 -59,024 -36,417 -36,146 -55.86%
NP 24,900 131,937 163,881 216,828 50,904 129,296 132,784 -67.13%
-
NP to SH 36,540 126,824 154,321 204,498 42,692 101,597 102,320 -49.57%
-
Tax Rate 29.79% 35.42% 32.12% 30.84% 53.69% 21.98% 21.40% -
Total Cost 165,092 402,320 408,718 447,094 280,884 362,183 344,170 -38.64%
-
Net Worth 1,003,427 976,549 934,413 902,682 806,822 870,729 846,764 11.94%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,003,427 976,549 934,413 902,682 806,822 870,729 846,764 11.94%
NOSH 895,917 895,917 889,917 798,834 798,834 798,834 798,834 7.92%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 13.11% 24.70% 28.62% 32.66% 15.34% 26.31% 27.84% -
ROE 3.64% 12.99% 16.52% 22.65% 5.29% 11.67% 12.08% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 21.21 59.63 64.34 83.11 41.53 61.52 59.71 -49.74%
EPS 4.08 14.16 17.35 25.60 5.36 12.72 12.81 -53.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.09 1.05 1.13 1.01 1.09 1.06 3.72%
Adjusted Per Share Value based on latest NOSH - 798,834
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 21.14 59.45 63.72 73.88 36.92 54.69 53.07 -45.77%
EPS 4.07 14.11 17.17 22.76 4.75 11.31 11.39 -49.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1166 1.0867 1.0398 1.0045 0.8978 0.9689 0.9423 11.94%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.605 0.665 0.685 0.675 0.61 0.90 0.95 -
P/RPS 2.85 1.12 1.06 0.81 1.47 1.46 1.59 47.40%
P/EPS 14.83 4.70 3.95 2.64 11.41 7.08 7.42 58.46%
EY 6.74 21.29 25.32 37.93 8.76 14.13 13.48 -36.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.65 0.60 0.60 0.83 0.90 -28.79%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 27/11/19 28/08/19 30/05/19 28/02/19 27/11/18 27/08/18 -
Price 0.595 0.62 0.73 0.66 0.63 0.74 0.97 -
P/RPS 2.81 1.04 1.13 0.79 1.52 1.20 1.62 44.21%
P/EPS 14.59 4.38 4.21 2.58 11.79 5.82 7.57 54.68%
EY 6.85 22.83 23.75 38.79 8.48 17.19 13.20 -35.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.70 0.58 0.62 0.68 0.92 -30.69%

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