[SUNSURIA] QoQ TTM Result on 31-Dec-2019 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Dec-2019 [#1]
Profit Trend
QoQ- -1.21%
YoY- 37.03%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 197,083 240,588 317,874 498,808 534,257 563,213 573,543 -50.84%
PBT 49,148 50,255 70,040 185,683 204,299 220,087 235,889 -64.75%
Tax -22,487 -21,804 -30,379 -60,247 -72,362 -67,468 -64,710 -50.47%
NP 26,661 28,451 39,661 125,436 131,937 152,619 171,179 -70.95%
-
NP to SH 30,167 32,044 42,726 125,286 126,824 140,598 152,613 -65.96%
-
Tax Rate 45.75% 43.39% 43.37% 32.45% 35.42% 30.66% 27.43% -
Total Cost 170,422 212,137 278,213 373,372 402,320 410,594 402,364 -43.51%
-
Net Worth 1,030,304 1,021,345 1,012,386 1,003,427 976,549 934,413 902,682 9.18%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,030,304 1,021,345 1,012,386 1,003,427 976,549 934,413 902,682 9.18%
NOSH 895,917 895,917 895,917 895,917 895,917 889,917 798,834 7.92%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 13.53% 11.83% 12.48% 25.15% 24.70% 27.10% 29.85% -
ROE 2.93% 3.14% 4.22% 12.49% 12.99% 15.05% 16.91% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 22.00 26.85 35.48 55.68 59.63 63.29 71.80 -54.45%
EPS 3.37 3.58 4.77 13.98 14.16 15.80 19.10 -68.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.14 1.13 1.12 1.09 1.05 1.13 1.17%
Adjusted Per Share Value based on latest NOSH - 895,917
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 21.93 26.77 35.37 55.51 59.45 62.67 63.82 -50.84%
EPS 3.36 3.57 4.75 13.94 14.11 15.65 16.98 -65.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1465 1.1365 1.1266 1.1166 1.0867 1.0398 1.0045 9.18%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.405 0.425 0.42 0.605 0.665 0.685 0.675 -
P/RPS 1.84 1.58 1.18 1.09 1.12 1.08 0.94 56.28%
P/EPS 12.03 11.88 8.81 4.33 4.70 4.34 3.53 125.95%
EY 8.31 8.42 11.35 23.11 21.29 23.06 28.30 -55.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.37 0.54 0.61 0.65 0.60 -30.11%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 26/08/20 22/05/20 25/02/20 27/11/19 28/08/19 30/05/19 -
Price 0.40 0.475 0.445 0.595 0.62 0.73 0.66 -
P/RPS 1.82 1.77 1.25 1.07 1.04 1.15 0.92 57.39%
P/EPS 11.88 13.28 9.33 4.25 4.38 4.62 3.45 127.52%
EY 8.42 7.53 10.72 23.50 22.83 21.64 28.95 -56.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.39 0.53 0.57 0.70 0.58 -28.52%

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