[SUNSURIA] QoQ TTM Result on 31-Dec-2022 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2023
Quarter
31-Dec-2022 [#1]
Profit Trend
QoQ- -37.08%
YoY- -53.92%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 507,195 431,648 424,046 375,342 402,496 368,123 307,845 39.45%
PBT 47,888 42,856 31,207 27,731 35,830 38,688 41,641 9.75%
Tax -17,371 -20,948 -13,891 -13,712 -15,600 -10,436 -16,904 1.83%
NP 30,517 21,908 17,316 14,019 20,230 28,252 24,737 15.01%
-
NP to SH 13,862 15,807 13,217 11,096 17,635 22,275 21,683 -25.76%
-
Tax Rate 36.27% 48.88% 44.51% 49.45% 43.54% 26.97% 40.59% -
Total Cost 476,678 409,740 406,730 361,323 382,266 339,871 283,108 41.48%
-
Net Worth 1,066,141 1,057,182 1,057,182 1,048,223 1,048,223 1,048,223 1,039,264 1.71%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,066,141 1,057,182 1,057,182 1,048,223 1,048,223 1,048,223 1,039,264 1.71%
NOSH 895,917 895,917 895,917 895,917 895,917 895,917 895,917 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.02% 5.08% 4.08% 3.73% 5.03% 7.67% 8.04% -
ROE 1.30% 1.50% 1.25% 1.06% 1.68% 2.13% 2.09% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 56.61 48.18 47.33 41.89 44.93 41.09 34.36 39.45%
EPS 1.55 1.76 1.48 1.24 1.97 2.49 2.42 -25.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.18 1.18 1.17 1.17 1.17 1.16 1.71%
Adjusted Per Share Value based on latest NOSH - 895,917
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 56.44 48.03 47.19 41.77 44.79 40.96 34.26 39.44%
EPS 1.54 1.76 1.47 1.23 1.96 2.48 2.41 -25.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1864 1.1764 1.1764 1.1664 1.1664 1.1664 1.1565 1.71%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.56 0.425 0.33 0.33 0.38 0.42 0.43 -
P/RPS 0.99 0.88 0.70 0.79 0.85 1.02 1.25 -14.38%
P/EPS 36.19 24.09 22.37 26.64 19.31 16.89 17.77 60.60%
EY 2.76 4.15 4.47 3.75 5.18 5.92 5.63 -37.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.36 0.28 0.28 0.32 0.36 0.37 17.27%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 25/08/23 26/05/23 27/02/23 25/11/22 26/08/22 30/05/22 -
Price 0.495 0.485 0.41 0.36 0.41 0.355 0.425 -
P/RPS 0.87 1.01 0.87 0.86 0.91 0.86 1.24 -21.02%
P/EPS 31.99 27.49 27.79 29.07 20.83 14.28 17.56 49.10%
EY 3.13 3.64 3.60 3.44 4.80 7.00 5.69 -32.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.35 0.31 0.35 0.30 0.37 8.80%

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