[SUNSURIA] QoQ Cumulative Quarter Result on 31-Mar-2020 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
22-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Mar-2020 [#2]
Profit Trend
QoQ- 98.7%
YoY- -82.25%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 47,937 197,083 135,781 115,578 47,498 534,257 429,450 -76.66%
PBT 8,425 49,148 27,028 22,505 8,866 204,299 181,072 -86.94%
Tax -1,932 -22,487 -7,603 -6,367 -2,641 -72,362 -58,161 -89.55%
NP 6,493 26,661 19,425 16,138 6,225 131,937 122,911 -85.79%
-
NP to SH 5,324 30,167 20,961 18,151 9,135 126,824 115,741 -87.04%
-
Tax Rate 22.93% 45.75% 28.13% 28.29% 29.79% 35.42% 32.12% -
Total Cost 41,444 170,422 116,356 99,440 41,273 402,320 306,539 -73.49%
-
Net Worth 1,030,304 1,030,304 1,021,345 1,012,386 1,003,427 976,549 934,413 6.69%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 17,918 - - - - - - -
Div Payout % 336.56% - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,030,304 1,030,304 1,021,345 1,012,386 1,003,427 976,549 934,413 6.69%
NOSH 895,917 895,917 895,917 895,917 895,917 895,917 889,917 0.44%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 13.54% 13.53% 14.31% 13.96% 13.11% 24.70% 28.62% -
ROE 0.52% 2.93% 2.05% 1.79% 0.91% 12.99% 12.39% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 5.35 22.00 15.16 12.90 5.30 59.63 48.26 -76.76%
EPS 0.59 3.37 2.34 2.03 1.02 14.16 13.01 -87.16%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.15 1.14 1.13 1.12 1.09 1.05 6.22%
Adjusted Per Share Value based on latest NOSH - 895,917
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 5.35 22.00 15.16 12.90 5.30 59.63 47.93 -76.66%
EPS 0.59 3.37 2.34 2.03 1.02 14.16 12.92 -87.10%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.15 1.14 1.13 1.12 1.09 1.043 6.69%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.50 0.405 0.425 0.42 0.605 0.665 0.685 -
P/RPS 9.34 1.84 2.80 3.26 11.41 1.12 1.42 249.05%
P/EPS 84.14 12.03 18.17 20.73 59.34 4.70 5.27 528.75%
EY 1.19 8.31 5.50 4.82 1.69 21.29 18.99 -84.09%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.35 0.37 0.37 0.54 0.61 0.65 -23.98%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 30/11/20 26/08/20 22/05/20 25/02/20 27/11/19 28/08/19 -
Price 0.45 0.40 0.475 0.445 0.595 0.62 0.73 -
P/RPS 8.41 1.82 3.13 3.45 11.22 1.04 1.51 212.57%
P/EPS 75.73 11.88 20.30 21.96 58.35 4.38 5.61 462.48%
EY 1.32 8.42 4.93 4.55 1.71 22.83 17.82 -82.22%
DY 4.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.35 0.42 0.39 0.53 0.57 0.70 -32.17%

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