[SUNSURIA] QoQ TTM Result on 30-Jun-2022 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
30-Jun-2022 [#3]
Profit Trend
QoQ- 2.73%
YoY- -4.07%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 424,046 375,342 402,496 368,123 307,845 296,687 238,598 46.77%
PBT 31,207 27,731 35,830 38,688 41,641 42,723 38,544 -13.14%
Tax -13,891 -13,712 -15,600 -10,436 -16,904 -17,345 -14,970 -4.86%
NP 17,316 14,019 20,230 28,252 24,737 25,378 23,574 -18.60%
-
NP to SH 13,217 11,096 17,635 22,275 21,683 24,082 21,808 -28.40%
-
Tax Rate 44.51% 49.45% 43.54% 26.97% 40.59% 40.60% 38.84% -
Total Cost 406,730 361,323 382,266 339,871 283,108 271,309 215,024 53.00%
-
Net Worth 1,057,182 1,048,223 1,048,223 1,048,223 1,039,264 1,039,264 1,030,304 1.73%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - 17,918 -
Div Payout % - - - - - - 82.16% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 1,057,182 1,048,223 1,048,223 1,048,223 1,039,264 1,039,264 1,030,304 1.73%
NOSH 895,917 895,917 895,917 895,917 895,917 895,917 895,917 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 4.08% 3.73% 5.03% 7.67% 8.04% 8.55% 9.88% -
ROE 1.25% 1.06% 1.68% 2.13% 2.09% 2.32% 2.12% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 47.33 41.89 44.93 41.09 34.36 33.12 26.63 46.77%
EPS 1.48 1.24 1.97 2.49 2.42 2.69 2.43 -28.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.18 1.17 1.17 1.17 1.16 1.16 1.15 1.73%
Adjusted Per Share Value based on latest NOSH - 895,917
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 47.33 41.89 44.93 41.09 34.36 33.12 26.63 46.77%
EPS 1.48 1.24 1.97 2.49 2.42 2.69 2.43 -28.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.18 1.17 1.17 1.17 1.16 1.16 1.15 1.73%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.33 0.33 0.38 0.42 0.43 0.42 0.47 -
P/RPS 0.70 0.79 0.85 1.02 1.25 1.27 1.76 -45.94%
P/EPS 22.37 26.64 19.31 16.89 17.77 15.63 19.31 10.31%
EY 4.47 3.75 5.18 5.92 5.63 6.40 5.18 -9.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.26 -
P/NAPS 0.28 0.28 0.32 0.36 0.37 0.36 0.41 -22.46%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 26/05/23 27/02/23 25/11/22 26/08/22 30/05/22 23/02/22 29/11/21 -
Price 0.41 0.36 0.41 0.355 0.425 0.44 0.45 -
P/RPS 0.87 0.86 0.91 0.86 1.24 1.33 1.69 -35.79%
P/EPS 27.79 29.07 20.83 14.28 17.56 16.37 18.49 31.24%
EY 3.60 3.44 4.80 7.00 5.69 6.11 5.41 -23.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.44 -
P/NAPS 0.35 0.31 0.35 0.30 0.37 0.38 0.39 -6.96%

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