[SUNSURIA] QoQ Quarter Result on 31-Dec-2021 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- -2.51%
YoY- 42.71%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 99,869 122,492 74,109 106,026 65,496 62,214 62,951 35.98%
PBT 10,920 4,858 7,448 12,604 13,778 7,811 8,530 17.88%
Tax -9,538 1,413 -3,168 -4,307 -4,374 -5,055 -3,609 91.03%
NP 1,382 6,271 4,280 8,297 9,404 2,756 4,921 -57.08%
-
NP to SH 3,154 4,164 2,719 7,598 7,794 3,572 5,118 -27.56%
-
Tax Rate 87.34% -29.09% 42.53% 34.17% 31.75% 64.72% 42.31% -
Total Cost 98,487 116,221 69,829 97,729 56,092 59,458 58,030 42.23%
-
Net Worth 1,048,223 1,048,223 1,039,264 1,039,264 1,030,304 1,021,345 1,021,345 1.74%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,048,223 1,048,223 1,039,264 1,039,264 1,030,304 1,021,345 1,021,345 1.74%
NOSH 895,917 895,917 895,917 895,917 895,917 895,917 895,917 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.38% 5.12% 5.78% 7.83% 14.36% 4.43% 7.82% -
ROE 0.30% 0.40% 0.26% 0.73% 0.76% 0.35% 0.50% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 11.15 13.67 8.27 11.83 7.31 6.94 7.03 35.96%
EPS 0.35 0.46 0.30 0.85 0.87 0.40 0.57 -27.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 1.16 1.16 1.15 1.14 1.14 1.74%
Adjusted Per Share Value based on latest NOSH - 895,917
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 11.11 13.63 8.25 11.80 7.29 6.92 7.01 35.89%
EPS 0.35 0.46 0.30 0.85 0.87 0.40 0.57 -27.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1664 1.1664 1.1565 1.1565 1.1465 1.1365 1.1365 1.74%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.38 0.42 0.43 0.42 0.47 0.465 0.495 -
P/RPS 3.41 3.07 5.20 3.55 6.43 6.70 7.04 -38.29%
P/EPS 107.94 90.37 141.69 49.52 54.03 116.63 86.65 15.75%
EY 0.93 1.11 0.71 2.02 1.85 0.86 1.15 -13.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.37 0.36 0.41 0.41 0.43 -17.86%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 30/05/22 23/02/22 29/11/21 25/08/21 28/05/21 -
Price 0.41 0.355 0.425 0.44 0.45 0.465 0.47 -
P/RPS 3.68 2.60 5.14 3.72 6.16 6.70 6.69 -32.84%
P/EPS 116.46 76.38 140.04 51.88 51.73 116.63 82.27 26.04%
EY 0.86 1.31 0.71 1.93 1.93 0.86 1.22 -20.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.30 0.37 0.38 0.39 0.41 0.41 -10.00%

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