[SUNSURIA] QoQ Quarter Result on 31-Dec-2018 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Dec-2018 [#1]
Profit Trend
QoQ- -57.06%
YoY- -48.79%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 104,807 97,489 249,014 82,947 133,763 107,819 139,074 -17.17%
PBT 23,227 24,308 129,282 27,482 39,015 40,110 48,220 -38.52%
Tax -14,201 -9,811 -33,594 -14,756 -9,307 -7,053 -11,276 16.60%
NP 9,026 14,497 95,688 12,726 29,708 33,057 36,944 -60.88%
-
NP to SH 11,083 13,492 91,576 10,673 24,857 25,507 30,391 -48.92%
-
Tax Rate 61.14% 40.36% 25.99% 53.69% 23.85% 17.58% 23.38% -
Total Cost 95,781 82,992 153,326 70,221 104,055 74,762 102,130 -4.18%
-
Net Worth 976,549 934,413 902,682 806,822 870,729 846,764 822,799 12.08%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 976,549 934,413 902,682 806,822 870,729 846,764 822,799 12.08%
NOSH 895,917 889,917 798,834 798,834 798,834 798,834 798,834 7.93%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 8.61% 14.87% 38.43% 15.34% 22.21% 30.66% 26.56% -
ROE 1.13% 1.44% 10.14% 1.32% 2.85% 3.01% 3.69% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 11.70 10.95 31.17 10.38 16.74 13.50 17.41 -23.25%
EPS 1.24 1.52 11.46 1.34 3.11 3.19 3.80 -52.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.05 1.13 1.01 1.09 1.06 1.03 3.84%
Adjusted Per Share Value based on latest NOSH - 798,834
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 11.70 10.88 27.79 9.26 14.93 12.03 15.52 -17.15%
EPS 1.24 1.51 10.22 1.19 2.77 2.85 3.39 -48.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.043 1.0076 0.9006 0.9719 0.9451 0.9184 12.08%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.665 0.685 0.675 0.61 0.90 0.95 1.13 -
P/RPS 5.68 6.25 2.17 5.87 5.37 7.04 6.49 -8.49%
P/EPS 53.76 45.18 5.89 45.66 28.92 29.75 29.70 48.47%
EY 1.86 2.21 16.98 2.19 3.46 3.36 3.37 -32.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.65 0.60 0.60 0.83 0.90 1.10 -32.47%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 30/05/19 28/02/19 27/11/18 27/08/18 24/05/18 -
Price 0.62 0.73 0.66 0.63 0.74 0.97 1.10 -
P/RPS 5.30 6.66 2.12 6.07 4.42 7.19 6.32 -11.06%
P/EPS 50.12 48.15 5.76 47.15 23.78 30.38 28.91 44.26%
EY 2.00 2.08 17.37 2.12 4.20 3.29 3.46 -30.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.70 0.58 0.62 0.68 0.92 1.07 -34.26%

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