[SUNSURIA] QoQ Cumulative Quarter Result on 31-Dec-2016 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Dec-2016 [#1]
Profit Trend
QoQ- -75.74%
YoY- 13.06%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 398,479 290,223 167,484 63,802 202,401 114,683 56,329 268.07%
PBT 138,009 91,223 49,712 18,165 54,204 22,939 13,032 381.54%
Tax -30,128 -23,323 -13,422 -3,973 -4,944 -2,812 -458 1525.41%
NP 107,881 67,900 36,290 14,192 49,260 20,127 12,574 318.54%
-
NP to SH 90,748 60,546 28,643 10,634 43,839 19,290 12,557 273.34%
-
Tax Rate 21.83% 25.57% 27.00% 21.87% 9.12% 12.26% 3.51% -
Total Cost 290,598 222,323 131,194 49,610 153,141 94,556 43,755 252.92%
-
Net Worth 798,832 758,890 726,048 703,602 657,967 617,882 594,805 21.70%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 798,832 758,890 726,048 703,602 657,967 617,882 594,805 21.70%
NOSH 798,834 798,834 797,855 799,548 765,078 753,515 734,327 5.76%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 27.07% 23.40% 21.67% 22.24% 24.34% 17.55% 22.32% -
ROE 11.36% 7.98% 3.95% 1.51% 6.66% 3.12% 2.11% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 49.88 36.33 20.99 7.98 26.45 15.22 7.67 248.01%
EPS 11.36 7.58 3.59 1.33 5.73 2.56 1.71 252.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.95 0.91 0.88 0.86 0.82 0.81 15.06%
Adjusted Per Share Value based on latest NOSH - 799,548
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 44.48 32.39 18.69 7.12 22.59 12.80 6.29 267.98%
EPS 10.13 6.76 3.20 1.19 4.89 2.15 1.40 273.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8916 0.8471 0.8104 0.7853 0.7344 0.6897 0.6639 21.70%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.45 1.47 1.36 0.99 0.91 0.83 0.905 -
P/RPS 2.91 4.05 6.48 12.41 3.44 5.45 11.80 -60.64%
P/EPS 12.76 19.39 37.88 74.44 15.88 32.42 52.92 -61.22%
EY 7.83 5.16 2.64 1.34 6.30 3.08 1.89 157.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.55 1.49 1.13 1.06 1.01 1.12 18.76%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 24/08/17 24/05/17 27/02/17 30/11/16 24/08/16 23/05/16 -
Price 1.38 1.43 1.41 1.32 0.94 0.83 0.84 -
P/RPS 2.77 3.94 6.72 16.54 3.55 5.45 10.95 -59.96%
P/EPS 12.15 18.87 39.28 99.25 16.40 32.42 49.12 -60.56%
EY 8.23 5.30 2.55 1.01 6.10 3.08 2.04 153.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.51 1.55 1.50 1.09 1.01 1.04 20.73%

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