[SUNSURIA] QoQ TTM Result on 31-Dec-2021 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- 10.43%
YoY- -8.63%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 402,496 368,123 307,845 296,687 238,598 234,404 192,393 63.50%
PBT 35,830 38,688 41,641 42,723 38,544 46,886 43,598 -12.25%
Tax -15,600 -10,436 -16,904 -17,345 -14,970 -25,480 -21,661 -19.63%
NP 20,230 28,252 24,737 25,378 23,574 21,406 21,937 -5.25%
-
NP to SH 17,635 22,275 21,683 24,082 21,808 23,220 22,458 -14.87%
-
Tax Rate 43.54% 26.97% 40.59% 40.60% 38.84% 54.34% 49.68% -
Total Cost 382,266 339,871 283,108 271,309 215,024 212,998 170,456 71.24%
-
Net Worth 1,048,223 1,048,223 1,039,264 1,039,264 1,030,304 1,021,345 1,021,345 1.74%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - 17,918 17,918 17,918 -
Div Payout % - - - - 82.16% 77.17% 79.79% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,048,223 1,048,223 1,039,264 1,039,264 1,030,304 1,021,345 1,021,345 1.74%
NOSH 895,917 895,917 895,917 895,917 895,917 895,917 895,917 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.03% 7.67% 8.04% 8.55% 9.88% 9.13% 11.40% -
ROE 1.68% 2.13% 2.09% 2.32% 2.12% 2.27% 2.20% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 44.93 41.09 34.36 33.12 26.63 26.16 21.47 63.53%
EPS 1.97 2.49 2.42 2.69 2.43 2.59 2.51 -14.90%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
NAPS 1.17 1.17 1.16 1.16 1.15 1.14 1.14 1.74%
Adjusted Per Share Value based on latest NOSH - 895,917
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 44.79 40.96 34.26 33.01 26.55 26.08 21.41 63.49%
EPS 1.96 2.48 2.41 2.68 2.43 2.58 2.50 -14.96%
DPS 0.00 0.00 0.00 0.00 1.99 1.99 1.99 -
NAPS 1.1664 1.1664 1.1565 1.1565 1.1465 1.1365 1.1365 1.74%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.38 0.42 0.43 0.42 0.47 0.465 0.495 -
P/RPS 0.85 1.02 1.25 1.27 1.76 1.78 2.31 -48.61%
P/EPS 19.31 16.89 17.77 15.63 19.31 17.94 19.75 -1.48%
EY 5.18 5.92 5.63 6.40 5.18 5.57 5.06 1.57%
DY 0.00 0.00 0.00 0.00 4.26 4.30 4.04 -
P/NAPS 0.32 0.36 0.37 0.36 0.41 0.41 0.43 -17.86%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 30/05/22 23/02/22 29/11/21 25/08/21 28/05/21 -
Price 0.41 0.355 0.425 0.44 0.45 0.465 0.47 -
P/RPS 0.91 0.86 1.24 1.33 1.69 1.78 2.19 -44.28%
P/EPS 20.83 14.28 17.56 16.37 18.49 17.94 18.75 7.25%
EY 4.80 7.00 5.69 6.11 5.41 5.57 5.33 -6.73%
DY 0.00 0.00 0.00 0.00 4.44 4.30 4.26 -
P/NAPS 0.35 0.30 0.37 0.38 0.39 0.41 0.41 -10.00%

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