[SUNSURIA] QoQ Quarter Result on 30-Sep-2017 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Sep-2017 [#4]
Profit Trend
QoQ- -5.33%
YoY- 23.03%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 107,819 139,074 110,823 108,255 122,739 103,682 63,802 42.01%
PBT 40,110 48,220 38,368 46,786 41,511 31,547 18,165 69.81%
Tax -7,053 -11,276 -8,781 -6,804 -9,901 -9,449 -3,973 46.76%
NP 33,057 36,944 29,587 39,982 31,610 22,098 14,192 75.98%
-
NP to SH 25,507 30,391 20,842 30,203 31,903 18,009 10,634 79.47%
-
Tax Rate 17.58% 23.38% 22.89% 14.54% 23.85% 29.95% 21.87% -
Total Cost 74,762 102,130 81,236 68,273 91,129 81,584 49,610 31.54%
-
Net Worth 846,764 822,799 822,799 798,832 758,890 728,364 703,602 13.18%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 846,764 822,799 822,799 798,832 758,890 728,364 703,602 13.18%
NOSH 798,834 798,834 798,834 798,834 798,834 800,400 799,548 -0.05%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 30.66% 26.56% 26.70% 36.93% 25.75% 21.31% 22.24% -
ROE 3.01% 3.69% 2.53% 3.78% 4.20% 2.47% 1.51% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.50 17.41 13.87 13.55 15.36 12.95 7.98 42.11%
EPS 3.19 3.80 2.61 3.78 3.99 2.25 1.33 79.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.03 1.03 1.00 0.95 0.91 0.88 13.24%
Adjusted Per Share Value based on latest NOSH - 798,834
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 12.03 15.52 12.37 12.08 13.70 11.57 7.12 41.99%
EPS 2.85 3.39 2.33 3.37 3.56 2.01 1.19 79.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9451 0.9184 0.9184 0.8916 0.8471 0.813 0.7853 13.18%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.95 1.13 1.30 1.45 1.47 1.36 0.99 -
P/RPS 7.04 6.49 9.37 10.70 9.57 10.50 12.41 -31.54%
P/EPS 29.75 29.70 49.83 38.35 36.81 60.44 74.44 -45.83%
EY 3.36 3.37 2.01 2.61 2.72 1.65 1.34 84.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.10 1.26 1.45 1.55 1.49 1.13 -14.11%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 24/05/18 26/02/18 22/11/17 24/08/17 24/05/17 27/02/17 -
Price 0.97 1.10 1.30 1.38 1.43 1.41 1.32 -
P/RPS 7.19 6.32 9.37 10.18 9.31 10.88 16.54 -42.70%
P/EPS 30.38 28.91 49.83 36.50 35.81 62.67 99.25 -54.67%
EY 3.29 3.46 2.01 2.74 2.79 1.60 1.01 120.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.07 1.26 1.38 1.51 1.55 1.50 -27.87%

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