[SUNSURIA] QoQ Cumulative Quarter Result on 31-Dec-2017 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- -77.03%
YoY- 95.99%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 491,479 357,716 249,897 110,823 398,479 290,223 167,484 104.83%
PBT 165,713 126,698 86,588 38,368 138,009 91,223 49,712 122.98%
Tax -36,417 -27,110 -20,057 -8,781 -30,128 -23,323 -13,422 94.41%
NP 129,296 99,588 66,531 29,587 107,881 67,900 36,290 133.09%
-
NP to SH 101,597 76,740 51,233 20,842 90,748 60,546 28,643 132.40%
-
Tax Rate 21.98% 21.40% 23.16% 22.89% 21.83% 25.57% 27.00% -
Total Cost 362,183 258,128 183,366 81,236 290,598 222,323 131,194 96.67%
-
Net Worth 870,729 846,764 822,799 822,799 798,832 758,890 726,048 12.86%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 870,729 846,764 822,799 822,799 798,832 758,890 726,048 12.86%
NOSH 798,834 798,834 798,834 798,834 798,834 798,834 797,855 0.08%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 26.31% 27.84% 26.62% 26.70% 27.07% 23.40% 21.67% -
ROE 11.67% 9.06% 6.23% 2.53% 11.36% 7.98% 3.95% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 61.52 44.78 31.28 13.87 49.88 36.33 20.99 104.66%
EPS 12.72 9.61 6.41 2.61 11.36 7.58 3.59 132.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.06 1.03 1.03 1.00 0.95 0.91 12.77%
Adjusted Per Share Value based on latest NOSH - 798,834
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 54.69 39.81 27.81 12.33 44.34 32.30 18.64 104.81%
EPS 11.31 8.54 5.70 2.32 10.10 6.74 3.19 132.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9689 0.9423 0.9156 0.9156 0.8889 0.8445 0.8079 12.86%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.90 0.95 1.13 1.30 1.45 1.47 1.36 -
P/RPS 1.46 2.12 3.61 9.37 2.91 4.05 6.48 -62.93%
P/EPS 7.08 9.89 17.62 49.83 12.76 19.39 37.88 -67.27%
EY 14.13 10.11 5.68 2.01 7.83 5.16 2.64 205.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.90 1.10 1.26 1.45 1.55 1.49 -32.27%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 27/08/18 24/05/18 26/02/18 22/11/17 24/08/17 24/05/17 -
Price 0.74 0.97 1.10 1.30 1.38 1.43 1.41 -
P/RPS 1.20 2.17 3.52 9.37 2.77 3.94 6.72 -68.25%
P/EPS 5.82 10.10 17.15 49.83 12.15 18.87 39.28 -71.96%
EY 17.19 9.90 5.83 2.01 8.23 5.30 2.55 256.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.92 1.07 1.26 1.38 1.51 1.55 -42.23%

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