[SUNSURIA] QoQ TTM Result on 30-Jun-2017 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Jun-2017 [#3]
Profit Trend
QoQ- 42.0%
YoY- 255.75%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 480,891 445,499 398,478 377,941 313,556 248,692 207,148 75.41%
PBT 174,885 158,212 138,009 125,298 93,694 67,252 57,397 110.31%
Tax -36,762 -34,935 -30,127 -28,264 -20,717 -13,219 -11,139 121.82%
NP 138,123 123,277 107,882 97,034 72,977 54,033 46,258 107.49%
-
NP to SH 113,339 100,957 90,749 85,095 59,925 45,067 43,839 88.47%
-
Tax Rate 21.02% 22.08% 21.83% 22.56% 22.11% 19.66% 19.41% -
Total Cost 342,768 322,222 290,596 280,907 240,579 194,659 160,890 65.64%
-
Net Worth 822,799 822,799 798,832 758,890 728,364 703,602 687,691 12.71%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 822,799 822,799 798,832 758,890 728,364 703,602 687,691 12.71%
NOSH 798,834 798,834 798,834 798,834 800,400 799,548 799,641 -0.06%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 28.72% 27.67% 27.07% 25.67% 23.27% 21.73% 22.33% -
ROE 13.77% 12.27% 11.36% 11.21% 8.23% 6.41% 6.37% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 60.20 55.77 49.88 47.31 39.17 31.10 25.91 75.51%
EPS 14.19 12.64 11.36 10.65 7.49 5.64 5.48 88.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.03 1.00 0.95 0.91 0.88 0.86 12.79%
Adjusted Per Share Value based on latest NOSH - 798,834
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 53.51 49.57 44.34 42.06 34.89 27.67 23.05 75.41%
EPS 12.61 11.23 10.10 9.47 6.67 5.01 4.88 88.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9156 0.9156 0.8889 0.8445 0.8105 0.783 0.7653 12.71%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.13 1.30 1.45 1.47 1.36 0.99 0.91 -
P/RPS 1.88 2.33 2.91 3.11 3.47 3.18 3.51 -34.07%
P/EPS 7.96 10.29 12.76 13.80 18.17 17.56 16.60 -38.76%
EY 12.56 9.72 7.83 7.25 5.51 5.69 6.02 63.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.26 1.45 1.55 1.49 1.13 1.06 2.50%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 26/02/18 22/11/17 24/08/17 24/05/17 27/02/17 30/11/16 -
Price 1.10 1.30 1.38 1.43 1.41 1.32 0.94 -
P/RPS 1.83 2.33 2.77 3.02 3.60 4.24 3.63 -36.68%
P/EPS 7.75 10.29 12.15 13.42 18.83 23.42 17.15 -41.14%
EY 12.90 9.72 8.23 7.45 5.31 4.27 5.83 69.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.26 1.38 1.51 1.55 1.50 1.09 -1.22%

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