[SUNSURIA] QoQ Cumulative Quarter Result on 30-Jun-2018 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Jun-2018 [#3]
Profit Trend
QoQ- 49.79%
YoY- 26.75%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 331,961 82,947 491,479 357,716 249,897 110,823 398,479 -11.47%
PBT 156,764 27,482 165,713 126,698 86,588 38,368 138,009 8.87%
Tax -48,350 -14,756 -36,417 -27,110 -20,057 -8,781 -30,128 37.11%
NP 108,414 12,726 129,296 99,588 66,531 29,587 107,881 0.32%
-
NP to SH 102,249 10,673 101,597 76,740 51,233 20,842 90,748 8.28%
-
Tax Rate 30.84% 53.69% 21.98% 21.40% 23.16% 22.89% 21.83% -
Total Cost 223,547 70,221 362,183 258,128 183,366 81,236 290,598 -16.05%
-
Net Worth 902,682 806,822 870,729 846,764 822,799 822,799 798,832 8.49%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 902,682 806,822 870,729 846,764 822,799 822,799 798,832 8.49%
NOSH 798,834 798,834 798,834 798,834 798,834 798,834 798,834 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 32.66% 15.34% 26.31% 27.84% 26.62% 26.70% 27.07% -
ROE 11.33% 1.32% 11.67% 9.06% 6.23% 2.53% 11.36% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 41.56 10.38 61.52 44.78 31.28 13.87 49.88 -11.46%
EPS 12.80 1.34 12.72 9.61 6.41 2.61 11.36 8.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.01 1.09 1.06 1.03 1.03 1.00 8.49%
Adjusted Per Share Value based on latest NOSH - 798,834
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 37.05 9.26 54.86 39.93 27.89 12.37 44.48 -11.48%
EPS 11.41 1.19 11.34 8.57 5.72 2.33 10.13 8.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0076 0.9006 0.9719 0.9451 0.9184 0.9184 0.8916 8.50%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.675 0.61 0.90 0.95 1.13 1.30 1.45 -
P/RPS 1.62 5.87 1.46 2.12 3.61 9.37 2.91 -32.35%
P/EPS 5.27 45.66 7.08 9.89 17.62 49.83 12.76 -44.57%
EY 18.96 2.19 14.13 10.11 5.68 2.01 7.83 80.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.83 0.90 1.10 1.26 1.45 -44.50%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 28/02/19 27/11/18 27/08/18 24/05/18 26/02/18 22/11/17 -
Price 0.66 0.63 0.74 0.97 1.10 1.30 1.38 -
P/RPS 1.59 6.07 1.20 2.17 3.52 9.37 2.77 -30.95%
P/EPS 5.16 47.15 5.82 10.10 17.15 49.83 12.15 -43.52%
EY 19.39 2.12 17.19 9.90 5.83 2.01 8.23 77.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.68 0.92 1.07 1.26 1.38 -43.92%

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