[SUNSURIA] QoQ TTM Result on 31-Mar-2017 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Mar-2017 [#2]
Profit Trend
QoQ- 32.97%
YoY- 158.2%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 445,499 398,478 377,941 313,556 248,692 207,148 151,670 104.69%
PBT 158,212 138,009 125,298 93,694 67,252 57,397 28,567 212.05%
Tax -34,935 -30,127 -28,264 -20,717 -13,219 -11,139 -6,795 196.99%
NP 123,277 107,882 97,034 72,977 54,033 46,258 21,772 216.67%
-
NP to SH 100,957 90,749 85,095 59,925 45,067 43,839 23,920 160.48%
-
Tax Rate 22.08% 21.83% 22.56% 22.11% 19.66% 19.41% 23.79% -
Total Cost 322,222 290,596 280,907 240,579 194,659 160,890 129,898 82.94%
-
Net Worth 822,799 798,832 758,890 728,364 703,602 687,691 649,536 17.02%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 822,799 798,832 758,890 728,364 703,602 687,691 649,536 17.02%
NOSH 798,834 798,834 798,834 800,400 799,548 799,641 792,117 0.56%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 27.67% 27.07% 25.67% 23.27% 21.73% 22.33% 14.35% -
ROE 12.27% 11.36% 11.21% 8.23% 6.41% 6.37% 3.68% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 55.77 49.88 47.31 39.17 31.10 25.91 19.15 103.53%
EPS 12.64 11.36 10.65 7.49 5.64 5.48 3.02 159.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.00 0.95 0.91 0.88 0.86 0.82 16.36%
Adjusted Per Share Value based on latest NOSH - 800,400
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 49.73 44.48 42.18 35.00 27.76 23.12 16.93 104.70%
EPS 11.27 10.13 9.50 6.69 5.03 4.89 2.67 160.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9184 0.8916 0.8471 0.813 0.7853 0.7676 0.725 17.02%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.30 1.45 1.47 1.36 0.99 0.91 0.83 -
P/RPS 2.33 2.91 3.11 3.47 3.18 3.51 4.33 -33.76%
P/EPS 10.29 12.76 13.80 18.17 17.56 16.60 27.49 -47.96%
EY 9.72 7.83 7.25 5.51 5.69 6.02 3.64 92.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.45 1.55 1.49 1.13 1.06 1.01 15.83%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 22/11/17 24/08/17 24/05/17 27/02/17 30/11/16 24/08/16 -
Price 1.30 1.38 1.43 1.41 1.32 0.94 0.83 -
P/RPS 2.33 2.77 3.02 3.60 4.24 3.63 4.33 -33.76%
P/EPS 10.29 12.15 13.42 18.83 23.42 17.15 27.49 -47.96%
EY 9.72 8.23 7.45 5.31 4.27 5.83 3.64 92.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.38 1.51 1.55 1.50 1.09 1.01 15.83%

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