[SUNSURIA] QoQ TTM Result on 30-Sep-2018 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Sep-2018 [#4]
Profit Trend
QoQ- -5.0%
YoY- 11.95%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 563,213 573,543 463,603 491,479 465,971 480,891 445,499 16.96%
PBT 220,087 235,889 154,827 165,713 173,484 174,885 158,212 24.69%
Tax -67,468 -64,710 -42,392 -36,417 -33,914 -36,762 -34,935 55.26%
NP 152,619 171,179 112,435 129,296 139,570 138,123 123,277 15.34%
-
NP to SH 140,598 152,613 91,428 101,597 106,943 113,339 100,957 24.78%
-
Tax Rate 30.66% 27.43% 27.38% 21.98% 19.55% 21.02% 22.08% -
Total Cost 410,594 402,364 351,168 362,183 326,401 342,768 322,222 17.58%
-
Net Worth 934,413 902,682 806,822 870,729 846,764 822,799 822,799 8.87%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 934,413 902,682 806,822 870,729 846,764 822,799 822,799 8.87%
NOSH 889,917 798,834 798,834 798,834 798,834 798,834 798,834 7.48%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 27.10% 29.85% 24.25% 26.31% 29.95% 28.72% 27.67% -
ROE 15.05% 16.91% 11.33% 11.67% 12.63% 13.77% 12.27% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 63.29 71.80 58.03 61.52 58.33 60.20 55.77 8.82%
EPS 15.80 19.10 11.45 12.72 13.39 14.19 12.64 16.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.13 1.01 1.09 1.06 1.03 1.03 1.29%
Adjusted Per Share Value based on latest NOSH - 798,834
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 62.67 63.82 51.59 54.69 51.85 53.51 49.57 16.97%
EPS 15.65 16.98 10.17 11.31 11.90 12.61 11.23 24.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0398 1.0045 0.8978 0.9689 0.9423 0.9156 0.9156 8.87%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.685 0.675 0.61 0.90 0.95 1.13 1.30 -
P/RPS 1.08 0.94 1.05 1.46 1.63 1.88 2.33 -40.19%
P/EPS 4.34 3.53 5.33 7.08 7.10 7.96 10.29 -43.84%
EY 23.06 28.30 18.76 14.13 14.09 12.56 9.72 78.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.60 0.83 0.90 1.10 1.26 -35.75%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 30/05/19 28/02/19 27/11/18 27/08/18 24/05/18 26/02/18 -
Price 0.73 0.66 0.63 0.74 0.97 1.10 1.30 -
P/RPS 1.15 0.92 1.09 1.20 1.66 1.83 2.33 -37.62%
P/EPS 4.62 3.45 5.50 5.82 7.25 7.75 10.29 -41.45%
EY 21.64 28.95 18.17 17.19 13.80 12.90 9.72 70.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.58 0.62 0.68 0.92 1.07 1.26 -32.49%

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