[SUNSURIA] QoQ Quarter Result on 30-Jun-2018 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Jun-2018 [#3]
Profit Trend
QoQ- -16.07%
YoY- -20.05%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 249,014 82,947 133,763 107,819 139,074 110,823 108,255 74.34%
PBT 129,282 27,482 39,015 40,110 48,220 38,368 46,786 97.03%
Tax -33,594 -14,756 -9,307 -7,053 -11,276 -8,781 -6,804 190.23%
NP 95,688 12,726 29,708 33,057 36,944 29,587 39,982 79.01%
-
NP to SH 91,576 10,673 24,857 25,507 30,391 20,842 30,203 109.62%
-
Tax Rate 25.99% 53.69% 23.85% 17.58% 23.38% 22.89% 14.54% -
Total Cost 153,326 70,221 104,055 74,762 102,130 81,236 68,273 71.57%
-
Net Worth 902,682 806,822 870,729 846,764 822,799 822,799 798,832 8.49%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 902,682 806,822 870,729 846,764 822,799 822,799 798,832 8.49%
NOSH 798,834 798,834 798,834 798,834 798,834 798,834 798,834 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 38.43% 15.34% 22.21% 30.66% 26.56% 26.70% 36.93% -
ROE 10.14% 1.32% 2.85% 3.01% 3.69% 2.53% 3.78% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 31.17 10.38 16.74 13.50 17.41 13.87 13.55 74.34%
EPS 11.46 1.34 3.11 3.19 3.80 2.61 3.78 109.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.01 1.09 1.06 1.03 1.03 1.00 8.49%
Adjusted Per Share Value based on latest NOSH - 798,834
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 27.71 9.23 14.88 12.00 15.48 12.33 12.05 74.30%
EPS 10.19 1.19 2.77 2.84 3.38 2.32 3.36 109.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0045 0.8978 0.9689 0.9423 0.9156 0.9156 0.8889 8.50%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.675 0.61 0.90 0.95 1.13 1.30 1.45 -
P/RPS 2.17 5.87 5.37 7.04 6.49 9.37 10.70 -65.51%
P/EPS 5.89 45.66 28.92 29.75 29.70 49.83 38.35 -71.35%
EY 16.98 2.19 3.46 3.36 3.37 2.01 2.61 248.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.83 0.90 1.10 1.26 1.45 -44.50%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 28/02/19 27/11/18 27/08/18 24/05/18 26/02/18 22/11/17 -
Price 0.66 0.63 0.74 0.97 1.10 1.30 1.38 -
P/RPS 2.12 6.07 4.42 7.19 6.32 9.37 10.18 -64.89%
P/EPS 5.76 47.15 23.78 30.38 28.91 49.83 36.50 -70.83%
EY 17.37 2.12 4.20 3.29 3.46 2.01 2.74 242.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.68 0.92 1.07 1.26 1.38 -43.92%

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