[SUNSURIA] QoQ TTM Result on 31-Dec-2016 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Dec-2016 [#1]
Profit Trend
QoQ- 2.8%
YoY- 109.31%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 398,478 377,941 313,556 248,692 207,148 151,670 110,591 134.84%
PBT 138,009 125,298 93,694 67,252 57,397 28,567 24,186 218.98%
Tax -30,127 -28,264 -20,717 -13,219 -11,139 -6,795 -3,942 287.51%
NP 107,882 97,034 72,977 54,033 46,258 21,772 20,244 204.78%
-
NP to SH 90,749 85,095 59,925 45,067 43,839 23,920 23,209 147.98%
-
Tax Rate 21.83% 22.56% 22.11% 19.66% 19.41% 23.79% 16.30% -
Total Cost 290,596 280,907 240,579 194,659 160,890 129,898 90,347 117.74%
-
Net Worth 798,832 758,890 728,364 703,602 687,691 649,536 593,560 21.87%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 798,832 758,890 728,364 703,602 687,691 649,536 593,560 21.87%
NOSH 798,834 798,834 800,400 799,548 799,641 792,117 732,790 5.91%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 27.07% 25.67% 23.27% 21.73% 22.33% 14.35% 18.31% -
ROE 11.36% 11.21% 8.23% 6.41% 6.37% 3.68% 3.91% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 49.88 47.31 39.17 31.10 25.91 19.15 15.09 121.73%
EPS 11.36 10.65 7.49 5.64 5.48 3.02 3.17 133.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.95 0.91 0.88 0.86 0.82 0.81 15.06%
Adjusted Per Share Value based on latest NOSH - 799,548
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 44.34 42.06 34.89 27.67 23.05 16.88 12.31 134.79%
EPS 10.10 9.47 6.67 5.01 4.88 2.66 2.58 148.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8889 0.8445 0.8105 0.783 0.7653 0.7228 0.6605 21.87%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.45 1.47 1.36 0.99 0.91 0.83 0.905 -
P/RPS 2.91 3.11 3.47 3.18 3.51 4.33 6.00 -38.24%
P/EPS 12.76 13.80 18.17 17.56 16.60 27.49 28.57 -41.54%
EY 7.83 7.25 5.51 5.69 6.02 3.64 3.50 70.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.55 1.49 1.13 1.06 1.01 1.12 18.76%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 24/08/17 24/05/17 27/02/17 30/11/16 24/08/16 23/05/16 -
Price 1.38 1.43 1.41 1.32 0.94 0.83 0.84 -
P/RPS 2.77 3.02 3.60 4.24 3.63 4.33 5.57 -37.20%
P/EPS 12.15 13.42 18.83 23.42 17.15 27.49 26.52 -40.54%
EY 8.23 7.45 5.31 4.27 5.83 3.64 3.77 68.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.51 1.55 1.50 1.09 1.01 1.04 20.73%

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