[SUNSURIA] QoQ TTM Result on 31-Mar-2015 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- -15.94%
YoY- 24.78%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 88,846 89,745 72,029 73,103 79,044 60,911 51,392 43.90%
PBT 21,179 14,818 10,720 7,407 8,481 7,139 6,460 120.21%
Tax -2,615 -1,496 -1,507 -2,956 -3,020 -2,353 -1,912 23.14%
NP 18,564 13,322 9,213 4,451 5,461 4,786 4,548 154.75%
-
NP to SH 21,531 13,298 9,207 4,447 5,290 4,617 4,379 188.31%
-
Tax Rate 12.35% 10.10% 14.06% 39.91% 35.61% 32.96% 29.60% -
Total Cost 70,282 76,423 62,816 68,652 73,583 56,125 46,844 30.96%
-
Net Worth 587,875 454,061 96,668 91,864 90,352 90,361 88,339 252.57%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 587,875 454,061 96,668 91,864 90,352 90,361 88,339 252.57%
NOSH 734,843 574,761 158,473 158,387 158,513 158,529 157,749 178.14%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 20.89% 14.84% 12.79% 6.09% 6.91% 7.86% 8.85% -
ROE 3.66% 2.93% 9.52% 4.84% 5.85% 5.11% 4.96% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 12.09 15.61 45.45 46.15 49.87 38.42 32.58 -48.26%
EPS 2.93 2.31 5.81 2.81 3.34 2.91 2.78 3.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.79 0.61 0.58 0.57 0.57 0.56 26.76%
Adjusted Per Share Value based on latest NOSH - 158,387
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.89 9.99 8.02 8.13 8.80 6.78 5.72 43.91%
EPS 2.40 1.48 1.02 0.49 0.59 0.51 0.49 187.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6542 0.5053 0.1076 0.1022 0.1005 0.1006 0.0983 252.59%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.905 0.79 0.93 1.52 1.31 1.28 1.31 -
P/RPS 7.49 5.06 2.05 3.29 2.63 3.33 4.02 51.24%
P/EPS 30.89 34.15 16.01 54.14 39.25 43.95 47.19 -24.55%
EY 3.24 2.93 6.25 1.85 2.55 2.28 2.12 32.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.00 1.52 2.62 2.30 2.25 2.34 -38.36%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 28/08/15 20/05/15 17/02/15 24/11/14 12/08/14 -
Price 0.845 0.89 0.785 1.95 1.52 1.30 1.28 -
P/RPS 6.99 5.70 1.73 4.22 3.05 3.38 3.93 46.64%
P/EPS 28.84 38.47 13.51 69.45 45.55 44.64 46.11 -26.80%
EY 3.47 2.60 7.40 1.44 2.20 2.24 2.17 36.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.13 1.29 3.36 2.67 2.28 2.29 -40.07%

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