[SUNSURIA] QoQ TTM Result on 30-Jun-2015 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Jun-2015 [#3]
Profit Trend
QoQ- 107.04%
YoY- 110.25%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 110,591 88,846 89,745 72,029 73,103 79,044 60,911 48.77%
PBT 24,186 21,179 14,818 10,720 7,407 8,481 7,139 125.40%
Tax -3,942 -2,615 -1,496 -1,507 -2,956 -3,020 -2,353 41.01%
NP 20,244 18,564 13,322 9,213 4,451 5,461 4,786 161.31%
-
NP to SH 23,209 21,531 13,298 9,207 4,447 5,290 4,617 193.15%
-
Tax Rate 16.30% 12.35% 10.10% 14.06% 39.91% 35.61% 32.96% -
Total Cost 90,347 70,282 76,423 62,816 68,652 73,583 56,125 37.31%
-
Net Worth 593,560 587,875 454,061 96,668 91,864 90,352 90,361 250.34%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 593,560 587,875 454,061 96,668 91,864 90,352 90,361 250.34%
NOSH 732,790 734,843 574,761 158,473 158,387 158,513 158,529 177.23%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 18.31% 20.89% 14.84% 12.79% 6.09% 6.91% 7.86% -
ROE 3.91% 3.66% 2.93% 9.52% 4.84% 5.85% 5.11% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 15.09 12.09 15.61 45.45 46.15 49.87 38.42 -46.33%
EPS 3.17 2.93 2.31 5.81 2.81 3.34 2.91 5.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.80 0.79 0.61 0.58 0.57 0.57 26.37%
Adjusted Per Share Value based on latest NOSH - 158,473
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 12.31 9.89 9.99 8.02 8.13 8.80 6.78 48.77%
EPS 2.58 2.40 1.48 1.02 0.49 0.59 0.51 194.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6605 0.6542 0.5053 0.1076 0.1022 0.1005 0.1006 250.22%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.905 0.905 0.79 0.93 1.52 1.31 1.28 -
P/RPS 6.00 7.49 5.06 2.05 3.29 2.63 3.33 48.01%
P/EPS 28.57 30.89 34.15 16.01 54.14 39.25 43.95 -24.93%
EY 3.50 3.24 2.93 6.25 1.85 2.55 2.28 33.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.13 1.00 1.52 2.62 2.30 2.25 -37.16%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 26/02/16 26/11/15 28/08/15 20/05/15 17/02/15 24/11/14 -
Price 0.84 0.845 0.89 0.785 1.95 1.52 1.30 -
P/RPS 5.57 6.99 5.70 1.73 4.22 3.05 3.38 39.47%
P/EPS 26.52 28.84 38.47 13.51 69.45 45.55 44.64 -29.30%
EY 3.77 3.47 2.60 7.40 1.44 2.20 2.24 41.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.06 1.13 1.29 3.36 2.67 2.28 -40.71%

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