[SUNSURIA] QoQ Quarter Result on 30-Sep-2016 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Sep-2016 [#4]
Profit Trend
QoQ- 264.61%
YoY- 430.22%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 122,739 103,682 63,802 87,718 58,354 38,818 22,258 212.45%
PBT 41,511 31,547 18,165 34,075 9,907 5,105 8,310 192.50%
Tax -9,901 -9,449 -3,973 -4,941 -2,354 -1,951 1,110 -
NP 31,610 22,098 14,192 29,134 7,553 3,154 9,420 124.30%
-
NP to SH 31,903 18,009 10,634 24,549 6,733 3,151 9,406 125.91%
-
Tax Rate 23.85% 29.95% 21.87% 14.50% 23.76% 38.22% -13.36% -
Total Cost 91,129 81,584 49,610 58,584 50,801 35,664 12,838 269.79%
-
Net Worth 758,890 728,364 703,602 679,695 649,536 593,560 587,875 18.57%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 758,890 728,364 703,602 679,695 649,536 593,560 587,875 18.57%
NOSH 798,834 800,400 799,548 799,641 792,117 732,790 734,843 5.72%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 25.75% 21.31% 22.24% 33.21% 12.94% 8.13% 42.32% -
ROE 4.20% 2.47% 1.51% 3.61% 1.04% 0.53% 1.60% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 15.36 12.95 7.98 10.97 7.37 5.30 3.03 195.38%
EPS 3.99 2.25 1.33 3.07 0.85 0.43 1.28 113.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.91 0.88 0.85 0.82 0.81 0.80 12.15%
Adjusted Per Share Value based on latest NOSH - 799,641
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 13.66 11.54 7.10 9.76 6.49 4.32 2.48 212.21%
EPS 3.55 2.00 1.18 2.73 0.75 0.35 1.05 125.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8445 0.8105 0.783 0.7564 0.7228 0.6605 0.6542 18.57%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.47 1.36 0.99 0.91 0.83 0.905 0.905 -
P/RPS 9.57 10.50 12.41 8.30 11.27 17.08 29.88 -53.22%
P/EPS 36.81 60.44 74.44 29.64 97.65 210.47 70.70 -35.30%
EY 2.72 1.65 1.34 3.37 1.02 0.48 1.41 55.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.49 1.13 1.07 1.01 1.12 1.13 23.47%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 24/05/17 27/02/17 30/11/16 24/08/16 23/05/16 26/02/16 -
Price 1.43 1.41 1.32 0.94 0.83 0.84 0.845 -
P/RPS 9.31 10.88 16.54 8.57 11.27 15.86 27.90 -51.92%
P/EPS 35.81 62.67 99.25 30.62 97.65 195.35 66.02 -33.51%
EY 2.79 1.60 1.01 3.27 1.02 0.51 1.51 50.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.55 1.50 1.11 1.01 1.04 1.06 26.63%

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