[SUNSURIA] QoQ Cumulative Quarter Result on 31-Mar-2018 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Mar-2018 [#2]
Profit Trend
QoQ- 145.82%
YoY- 78.87%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 82,947 491,479 357,716 249,897 110,823 398,479 290,223 -56.51%
PBT 27,482 165,713 126,698 86,588 38,368 138,009 91,223 -54.96%
Tax -14,756 -36,417 -27,110 -20,057 -8,781 -30,128 -23,323 -26.24%
NP 12,726 129,296 99,588 66,531 29,587 107,881 67,900 -67.14%
-
NP to SH 10,673 101,597 76,740 51,233 20,842 90,748 60,546 -68.46%
-
Tax Rate 53.69% 21.98% 21.40% 23.16% 22.89% 21.83% 25.57% -
Total Cost 70,221 362,183 258,128 183,366 81,236 290,598 222,323 -53.52%
-
Net Worth 806,822 870,729 846,764 822,799 822,799 798,832 758,890 4.15%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 806,822 870,729 846,764 822,799 822,799 798,832 758,890 4.15%
NOSH 798,834 798,834 798,834 798,834 798,834 798,834 798,834 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 15.34% 26.31% 27.84% 26.62% 26.70% 27.07% 23.40% -
ROE 1.32% 11.67% 9.06% 6.23% 2.53% 11.36% 7.98% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.38 61.52 44.78 31.28 13.87 49.88 36.33 -56.52%
EPS 1.34 12.72 9.61 6.41 2.61 11.36 7.58 -68.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.09 1.06 1.03 1.03 1.00 0.95 4.15%
Adjusted Per Share Value based on latest NOSH - 798,834
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 9.26 54.86 39.93 27.89 12.37 44.48 32.39 -56.50%
EPS 1.19 11.34 8.57 5.72 2.33 10.13 6.76 -68.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9006 0.9719 0.9451 0.9184 0.9184 0.8916 0.8471 4.15%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.61 0.90 0.95 1.13 1.30 1.45 1.47 -
P/RPS 5.87 1.46 2.12 3.61 9.37 2.91 4.05 27.98%
P/EPS 45.66 7.08 9.89 17.62 49.83 12.76 19.39 76.72%
EY 2.19 14.13 10.11 5.68 2.01 7.83 5.16 -43.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.83 0.90 1.10 1.26 1.45 1.55 -46.79%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 27/11/18 27/08/18 24/05/18 26/02/18 22/11/17 24/08/17 -
Price 0.63 0.74 0.97 1.10 1.30 1.38 1.43 -
P/RPS 6.07 1.20 2.17 3.52 9.37 2.77 3.94 33.28%
P/EPS 47.15 5.82 10.10 17.15 49.83 12.15 18.87 83.82%
EY 2.12 17.19 9.90 5.83 2.01 8.23 5.30 -45.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.68 0.92 1.07 1.26 1.38 1.51 -44.66%

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