[SUNSURIA] QoQ TTM Result on 31-Mar-2019 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Mar-2019 [#2]
Profit Trend
QoQ- 66.92%
YoY- 34.65%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 498,808 534,257 563,213 573,543 463,603 491,479 465,971 4.63%
PBT 185,683 204,299 220,087 235,889 154,827 165,713 173,484 4.62%
Tax -60,247 -72,362 -67,468 -64,710 -42,392 -36,417 -33,914 46.52%
NP 125,436 131,937 152,619 171,179 112,435 129,296 139,570 -6.85%
-
NP to SH 125,286 126,824 140,598 152,613 91,428 101,597 106,943 11.09%
-
Tax Rate 32.45% 35.42% 30.66% 27.43% 27.38% 21.98% 19.55% -
Total Cost 373,372 402,320 410,594 402,364 351,168 362,183 326,401 9.35%
-
Net Worth 1,003,427 976,549 934,413 902,682 806,822 870,729 846,764 11.94%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,003,427 976,549 934,413 902,682 806,822 870,729 846,764 11.94%
NOSH 895,917 895,917 889,917 798,834 798,834 798,834 798,834 7.92%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 25.15% 24.70% 27.10% 29.85% 24.25% 26.31% 29.95% -
ROE 12.49% 12.99% 15.05% 16.91% 11.33% 11.67% 12.63% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 55.68 59.63 63.29 71.80 58.03 61.52 58.33 -3.04%
EPS 13.98 14.16 15.80 19.10 11.45 12.72 13.39 2.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.09 1.05 1.13 1.01 1.09 1.06 3.72%
Adjusted Per Share Value based on latest NOSH - 798,834
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 55.51 59.45 62.67 63.82 51.59 54.69 51.85 4.63%
EPS 13.94 14.11 15.65 16.98 10.17 11.31 11.90 11.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1166 1.0867 1.0398 1.0045 0.8978 0.9689 0.9423 11.94%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.605 0.665 0.685 0.675 0.61 0.90 0.95 -
P/RPS 1.09 1.12 1.08 0.94 1.05 1.46 1.63 -23.47%
P/EPS 4.33 4.70 4.34 3.53 5.33 7.08 7.10 -28.02%
EY 23.11 21.29 23.06 28.30 18.76 14.13 14.09 38.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.65 0.60 0.60 0.83 0.90 -28.79%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 27/11/19 28/08/19 30/05/19 28/02/19 27/11/18 27/08/18 -
Price 0.595 0.62 0.73 0.66 0.63 0.74 0.97 -
P/RPS 1.07 1.04 1.15 0.92 1.09 1.20 1.66 -25.32%
P/EPS 4.25 4.38 4.62 3.45 5.50 5.82 7.25 -29.88%
EY 23.50 22.83 21.64 28.95 18.17 17.19 13.80 42.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.70 0.58 0.62 0.68 0.92 -30.69%

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