[SUNSURIA] QoQ Cumulative Quarter Result on 30-Jun-2016 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Jun-2016 [#3]
Profit Trend
QoQ- 53.62%
YoY- 122.47%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 167,484 63,802 202,401 114,683 56,329 22,258 85,563 56.41%
PBT 49,712 18,165 54,204 22,939 13,032 8,310 14,594 126.22%
Tax -13,422 -3,973 -4,944 -2,812 -458 1,110 -1,270 380.89%
NP 36,290 14,192 49,260 20,127 12,574 9,420 13,324 94.91%
-
NP to SH 28,643 10,634 43,839 19,290 12,557 9,406 13,301 66.68%
-
Tax Rate 27.00% 21.87% 9.12% 12.26% 3.51% -13.36% 8.70% -
Total Cost 131,194 49,610 153,141 94,556 43,755 12,838 72,239 48.80%
-
Net Worth 726,048 703,602 657,967 617,882 594,805 587,875 176,969 156.05%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 726,048 703,602 657,967 617,882 594,805 587,875 176,969 156.05%
NOSH 797,855 799,548 765,078 753,515 734,327 734,843 224,011 133.04%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 21.67% 22.24% 24.34% 17.55% 22.32% 42.32% 15.57% -
ROE 3.95% 1.51% 6.66% 3.12% 2.11% 1.60% 7.52% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 20.99 7.98 26.45 15.22 7.67 3.03 38.20 -32.88%
EPS 3.59 1.33 5.73 2.56 1.71 1.28 4.94 -19.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.88 0.86 0.82 0.81 0.80 0.79 9.87%
Adjusted Per Share Value based on latest NOSH - 792,117
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 18.69 7.12 22.59 12.80 6.29 2.48 9.55 56.39%
EPS 3.20 1.19 4.89 2.15 1.40 1.05 1.48 67.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8104 0.7853 0.7344 0.6897 0.6639 0.6562 0.1975 156.08%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.36 0.99 0.91 0.83 0.905 0.905 0.79 -
P/RPS 6.48 12.41 3.44 5.45 11.80 29.88 2.07 113.84%
P/EPS 37.88 74.44 15.88 32.42 52.92 70.70 13.30 100.79%
EY 2.64 1.34 6.30 3.08 1.89 1.41 7.52 -50.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.13 1.06 1.01 1.12 1.13 1.00 30.42%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 27/02/17 30/11/16 24/08/16 23/05/16 26/02/16 26/11/15 -
Price 1.41 1.32 0.94 0.83 0.84 0.845 0.89 -
P/RPS 6.72 16.54 3.55 5.45 10.95 27.90 2.33 102.48%
P/EPS 39.28 99.25 16.40 32.42 49.12 66.02 14.99 89.95%
EY 2.55 1.01 6.10 3.08 2.04 1.51 6.67 -47.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.50 1.09 1.01 1.04 1.06 1.13 23.42%

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