[SUNSURIA] QoQ TTM Result on 30-Sep-2015 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Sep-2015 [#4]
Profit Trend
QoQ- 44.43%
YoY- 188.02%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 151,670 110,591 88,846 89,745 72,029 73,103 79,044 54.47%
PBT 28,567 24,186 21,179 14,818 10,720 7,407 8,481 124.87%
Tax -6,795 -3,942 -2,615 -1,496 -1,507 -2,956 -3,020 71.79%
NP 21,772 20,244 18,564 13,322 9,213 4,451 5,461 151.64%
-
NP to SH 23,920 23,209 21,531 13,298 9,207 4,447 5,290 173.69%
-
Tax Rate 23.79% 16.30% 12.35% 10.10% 14.06% 39.91% 35.61% -
Total Cost 129,898 90,347 70,282 76,423 62,816 68,652 73,583 46.11%
-
Net Worth 649,536 593,560 587,875 454,061 96,668 91,864 90,352 272.93%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 649,536 593,560 587,875 454,061 96,668 91,864 90,352 272.93%
NOSH 792,117 732,790 734,843 574,761 158,473 158,387 158,513 192.57%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 14.35% 18.31% 20.89% 14.84% 12.79% 6.09% 6.91% -
ROE 3.68% 3.91% 3.66% 2.93% 9.52% 4.84% 5.85% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 19.15 15.09 12.09 15.61 45.45 46.15 49.87 -47.20%
EPS 3.02 3.17 2.93 2.31 5.81 2.81 3.34 -6.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.80 0.79 0.61 0.58 0.57 27.46%
Adjusted Per Share Value based on latest NOSH - 574,761
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 16.88 12.31 9.89 9.99 8.02 8.13 8.80 54.44%
EPS 2.66 2.58 2.40 1.48 1.02 0.49 0.59 173.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7228 0.6605 0.6542 0.5053 0.1076 0.1022 0.1005 273.04%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.83 0.905 0.905 0.79 0.93 1.52 1.31 -
P/RPS 4.33 6.00 7.49 5.06 2.05 3.29 2.63 39.47%
P/EPS 27.49 28.57 30.89 34.15 16.01 54.14 39.25 -21.15%
EY 3.64 3.50 3.24 2.93 6.25 1.85 2.55 26.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.12 1.13 1.00 1.52 2.62 2.30 -42.25%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 23/05/16 26/02/16 26/11/15 28/08/15 20/05/15 17/02/15 -
Price 0.83 0.84 0.845 0.89 0.785 1.95 1.52 -
P/RPS 4.33 5.57 6.99 5.70 1.73 4.22 3.05 26.34%
P/EPS 27.49 26.52 28.84 38.47 13.51 69.45 45.55 -28.60%
EY 3.64 3.77 3.47 2.60 7.40 1.44 2.20 39.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.04 1.06 1.13 1.29 3.36 2.67 -47.72%

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