[SUNSURIA] QoQ Cumulative Quarter Result on 30-Sep-2017 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Sep-2017 [#4]
Profit Trend
QoQ- 49.88%
YoY- 107.0%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 357,716 249,897 110,823 398,479 290,223 167,484 63,802 216.59%
PBT 126,698 86,588 38,368 138,009 91,223 49,712 18,165 266.35%
Tax -27,110 -20,057 -8,781 -30,128 -23,323 -13,422 -3,973 261.02%
NP 99,588 66,531 29,587 107,881 67,900 36,290 14,192 267.83%
-
NP to SH 76,740 51,233 20,842 90,748 60,546 28,643 10,634 274.79%
-
Tax Rate 21.40% 23.16% 22.89% 21.83% 25.57% 27.00% 21.87% -
Total Cost 258,128 183,366 81,236 290,598 222,323 131,194 49,610 201.17%
-
Net Worth 846,764 822,799 822,799 798,832 758,890 726,048 703,602 13.18%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 846,764 822,799 822,799 798,832 758,890 726,048 703,602 13.18%
NOSH 798,834 798,834 798,834 798,834 798,834 797,855 799,548 -0.05%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 27.84% 26.62% 26.70% 27.07% 23.40% 21.67% 22.24% -
ROE 9.06% 6.23% 2.53% 11.36% 7.98% 3.95% 1.51% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 44.78 31.28 13.87 49.88 36.33 20.99 7.98 216.78%
EPS 9.61 6.41 2.61 11.36 7.58 3.59 1.33 275.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.03 1.03 1.00 0.95 0.91 0.88 13.24%
Adjusted Per Share Value based on latest NOSH - 798,834
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 39.93 27.89 12.37 44.48 32.39 18.69 7.12 216.65%
EPS 8.57 5.72 2.33 10.13 6.76 3.20 1.19 274.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9451 0.9184 0.9184 0.8916 0.8471 0.8104 0.7853 13.18%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.95 1.13 1.30 1.45 1.47 1.36 0.99 -
P/RPS 2.12 3.61 9.37 2.91 4.05 6.48 12.41 -69.31%
P/EPS 9.89 17.62 49.83 12.76 19.39 37.88 74.44 -74.05%
EY 10.11 5.68 2.01 7.83 5.16 2.64 1.34 286.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.10 1.26 1.45 1.55 1.49 1.13 -14.11%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 24/05/18 26/02/18 22/11/17 24/08/17 24/05/17 27/02/17 -
Price 0.97 1.10 1.30 1.38 1.43 1.41 1.32 -
P/RPS 2.17 3.52 9.37 2.77 3.94 6.72 16.54 -74.27%
P/EPS 10.10 17.15 49.83 12.15 18.87 39.28 99.25 -78.29%
EY 9.90 5.83 2.01 8.23 5.30 2.55 1.01 359.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.07 1.26 1.38 1.51 1.55 1.50 -27.87%

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