[SUNSURIA] QoQ Cumulative Quarter Result on 31-Dec-2021 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- -65.16%
YoY- 42.71%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 402,202 302,333 179,841 106,026 238,598 173,102 110,888 135.88%
PBT 35,830 24,910 20,052 12,604 38,544 24,766 16,955 64.60%
Tax -15,600 -6,062 -7,475 -4,307 -14,970 -10,596 -5,541 99.25%
NP 20,230 18,848 12,577 8,297 23,574 14,170 11,414 46.40%
-
NP to SH 17,635 14,481 10,317 7,598 21,808 14,014 10,442 41.77%
-
Tax Rate 43.54% 24.34% 37.28% 34.17% 38.84% 42.78% 32.68% -
Total Cost 381,972 283,485 167,264 97,729 215,024 158,932 99,474 145.01%
-
Net Worth 1,048,223 1,048,223 1,039,264 1,039,264 1,030,304 1,021,345 1,021,345 1.74%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - 17,918 17,918 -
Div Payout % - - - - - 127.86% 171.60% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,048,223 1,048,223 1,039,264 1,039,264 1,030,304 1,021,345 1,021,345 1.74%
NOSH 895,917 895,917 895,917 895,917 895,917 895,917 895,917 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.03% 6.23% 6.99% 7.83% 9.88% 8.19% 10.29% -
ROE 1.68% 1.38% 0.99% 0.73% 2.12% 1.37% 1.02% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 44.89 33.75 20.07 11.83 26.63 19.32 12.38 135.83%
EPS 1.97 1.62 1.15 0.85 2.43 1.56 1.17 41.48%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 1.17 1.17 1.16 1.16 1.15 1.14 1.14 1.74%
Adjusted Per Share Value based on latest NOSH - 895,917
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 44.76 33.64 20.01 11.80 26.55 19.26 12.34 135.89%
EPS 1.96 1.61 1.15 0.85 2.43 1.56 1.16 41.81%
DPS 0.00 0.00 0.00 0.00 0.00 1.99 1.99 -
NAPS 1.1664 1.1664 1.1565 1.1565 1.1465 1.1365 1.1365 1.74%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.38 0.42 0.43 0.42 0.47 0.465 0.495 -
P/RPS 0.85 1.24 2.14 3.55 1.76 2.41 4.00 -64.35%
P/EPS 19.31 25.98 37.34 49.52 19.31 29.73 42.47 -40.84%
EY 5.18 3.85 2.68 2.02 5.18 3.36 2.35 69.29%
DY 0.00 0.00 0.00 0.00 0.00 4.30 4.04 -
P/NAPS 0.32 0.36 0.37 0.36 0.41 0.41 0.43 -17.86%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 30/05/22 23/02/22 29/11/21 25/08/21 28/05/21 -
Price 0.41 0.355 0.425 0.44 0.45 0.465 0.47 -
P/RPS 0.91 1.05 2.12 3.72 1.69 2.41 3.80 -61.40%
P/EPS 20.83 21.96 36.91 51.88 18.49 29.73 40.33 -35.60%
EY 4.80 4.55 2.71 1.93 5.41 3.36 2.48 55.24%
DY 0.00 0.00 0.00 0.00 0.00 4.30 4.26 -
P/NAPS 0.35 0.30 0.37 0.38 0.39 0.41 0.41 -10.00%

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