[SUNSURIA] QoQ Cumulative Quarter Result on 31-Mar-2021 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Mar-2021 [#2]
Profit Trend
QoQ- 96.13%
YoY- -42.47%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 106,026 238,598 173,102 110,888 47,937 197,083 135,781 -15.16%
PBT 12,604 38,544 24,766 16,955 8,425 49,148 27,028 -39.78%
Tax -4,307 -14,970 -10,596 -5,541 -1,932 -22,487 -7,603 -31.46%
NP 8,297 23,574 14,170 11,414 6,493 26,661 19,425 -43.19%
-
NP to SH 7,598 21,808 14,014 10,442 5,324 30,167 20,961 -49.06%
-
Tax Rate 34.17% 38.84% 42.78% 32.68% 22.93% 45.75% 28.13% -
Total Cost 97,729 215,024 158,932 99,474 41,444 170,422 116,356 -10.95%
-
Net Worth 1,039,264 1,030,304 1,021,345 1,021,345 1,030,304 1,030,304 1,021,345 1.16%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - 17,918 17,918 17,918 - - -
Div Payout % - - 127.86% 171.60% 336.56% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,039,264 1,030,304 1,021,345 1,021,345 1,030,304 1,030,304 1,021,345 1.16%
NOSH 895,917 895,917 895,917 895,917 895,917 895,917 895,917 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 7.83% 9.88% 8.19% 10.29% 13.54% 13.53% 14.31% -
ROE 0.73% 2.12% 1.37% 1.02% 0.52% 2.93% 2.05% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 11.83 26.63 19.32 12.38 5.35 22.00 15.16 -15.20%
EPS 0.85 2.43 1.56 1.17 0.59 3.37 2.34 -48.99%
DPS 0.00 0.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 1.16 1.15 1.14 1.14 1.15 1.15 1.14 1.16%
Adjusted Per Share Value based on latest NOSH - 895,917
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 11.80 26.55 19.26 12.34 5.33 21.93 15.11 -15.15%
EPS 0.85 2.43 1.56 1.16 0.59 3.36 2.33 -48.85%
DPS 0.00 0.00 1.99 1.99 1.99 0.00 0.00 -
NAPS 1.1565 1.1465 1.1365 1.1365 1.1465 1.1465 1.1365 1.16%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.42 0.47 0.465 0.495 0.50 0.405 0.425 -
P/RPS 3.55 1.76 2.41 4.00 9.34 1.84 2.80 17.09%
P/EPS 49.52 19.31 29.73 42.47 84.14 12.03 18.17 94.75%
EY 2.02 5.18 3.36 2.35 1.19 8.31 5.50 -48.62%
DY 0.00 0.00 4.30 4.04 4.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.41 0.43 0.43 0.35 0.37 -1.80%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 29/11/21 25/08/21 28/05/21 26/02/21 30/11/20 26/08/20 -
Price 0.44 0.45 0.465 0.47 0.45 0.40 0.475 -
P/RPS 3.72 1.69 2.41 3.80 8.41 1.82 3.13 12.16%
P/EPS 51.88 18.49 29.73 40.33 75.73 11.88 20.30 86.60%
EY 1.93 5.41 3.36 2.48 1.32 8.42 4.93 -46.39%
DY 0.00 0.00 4.30 4.26 4.44 0.00 0.00 -
P/NAPS 0.38 0.39 0.41 0.41 0.39 0.35 0.42 -6.43%

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