[SUNSURIA] QoQ TTM Result on 31-Mar-2016 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Mar-2016 [#2]
Profit Trend
QoQ- 7.79%
YoY- 421.9%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 248,692 207,148 151,670 110,591 88,846 89,745 72,029 127.58%
PBT 67,252 57,397 28,567 24,186 21,179 14,818 10,720 238.26%
Tax -13,219 -11,139 -6,795 -3,942 -2,615 -1,496 -1,507 322.53%
NP 54,033 46,258 21,772 20,244 18,564 13,322 9,213 223.47%
-
NP to SH 45,067 43,839 23,920 23,209 21,531 13,298 9,207 186.90%
-
Tax Rate 19.66% 19.41% 23.79% 16.30% 12.35% 10.10% 14.06% -
Total Cost 194,659 160,890 129,898 90,347 70,282 76,423 62,816 111.82%
-
Net Worth 703,602 687,691 649,536 593,560 587,875 454,061 96,668 273.32%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 703,602 687,691 649,536 593,560 587,875 454,061 96,668 273.32%
NOSH 799,548 799,641 792,117 732,790 734,843 574,761 158,473 192.72%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 21.73% 22.33% 14.35% 18.31% 20.89% 14.84% 12.79% -
ROE 6.41% 6.37% 3.68% 3.91% 3.66% 2.93% 9.52% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.10 25.91 19.15 15.09 12.09 15.61 45.45 -22.25%
EPS 5.64 5.48 3.02 3.17 2.93 2.31 5.81 -1.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.86 0.82 0.81 0.80 0.79 0.61 27.53%
Adjusted Per Share Value based on latest NOSH - 732,790
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 27.76 23.12 16.93 12.34 9.92 10.02 8.04 127.58%
EPS 5.03 4.89 2.67 2.59 2.40 1.48 1.03 186.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7853 0.7676 0.725 0.6625 0.6562 0.5068 0.1079 273.30%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.99 0.91 0.83 0.905 0.905 0.79 0.93 -
P/RPS 3.18 3.51 4.33 6.00 7.49 5.06 2.05 33.82%
P/EPS 17.56 16.60 27.49 28.57 30.89 34.15 16.01 6.32%
EY 5.69 6.02 3.64 3.50 3.24 2.93 6.25 -6.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.06 1.01 1.12 1.13 1.00 1.52 -17.86%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 30/11/16 24/08/16 23/05/16 26/02/16 26/11/15 28/08/15 -
Price 1.32 0.94 0.83 0.84 0.845 0.89 0.785 -
P/RPS 4.24 3.63 4.33 5.57 6.99 5.70 1.73 81.28%
P/EPS 23.42 17.15 27.49 26.52 28.84 38.47 13.51 44.06%
EY 4.27 5.83 3.64 3.77 3.47 2.60 7.40 -30.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.09 1.01 1.04 1.06 1.13 1.29 10.52%

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