[SUNSURIA] QoQ TTM Result on 31-Mar-2022 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Mar-2022 [#2]
Profit Trend
QoQ- -9.96%
YoY- -3.45%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 375,342 402,496 368,123 307,845 296,687 238,598 234,404 36.75%
PBT 27,731 35,830 38,688 41,641 42,723 38,544 46,886 -29.47%
Tax -13,712 -15,600 -10,436 -16,904 -17,345 -14,970 -25,480 -33.76%
NP 14,019 20,230 28,252 24,737 25,378 23,574 21,406 -24.52%
-
NP to SH 11,096 17,635 22,275 21,683 24,082 21,808 23,220 -38.79%
-
Tax Rate 49.45% 43.54% 26.97% 40.59% 40.60% 38.84% 54.34% -
Total Cost 361,323 382,266 339,871 283,108 271,309 215,024 212,998 42.10%
-
Net Worth 1,048,223 1,048,223 1,048,223 1,039,264 1,039,264 1,030,304 1,021,345 1.74%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - 17,918 17,918 -
Div Payout % - - - - - 82.16% 77.17% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,048,223 1,048,223 1,048,223 1,039,264 1,039,264 1,030,304 1,021,345 1.74%
NOSH 895,917 895,917 895,917 895,917 895,917 895,917 895,917 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 3.73% 5.03% 7.67% 8.04% 8.55% 9.88% 9.13% -
ROE 1.06% 1.68% 2.13% 2.09% 2.32% 2.12% 2.27% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 41.89 44.93 41.09 34.36 33.12 26.63 26.16 36.75%
EPS 1.24 1.97 2.49 2.42 2.69 2.43 2.59 -38.71%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 1.17 1.17 1.17 1.16 1.16 1.15 1.14 1.74%
Adjusted Per Share Value based on latest NOSH - 895,917
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 41.77 44.79 40.96 34.26 33.01 26.55 26.08 36.77%
EPS 1.23 1.96 2.48 2.41 2.68 2.43 2.58 -38.89%
DPS 0.00 0.00 0.00 0.00 0.00 1.99 1.99 -
NAPS 1.1664 1.1664 1.1664 1.1565 1.1565 1.1465 1.1365 1.74%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.33 0.38 0.42 0.43 0.42 0.47 0.465 -
P/RPS 0.79 0.85 1.02 1.25 1.27 1.76 1.78 -41.72%
P/EPS 26.64 19.31 16.89 17.77 15.63 19.31 17.94 30.06%
EY 3.75 5.18 5.92 5.63 6.40 5.18 5.57 -23.12%
DY 0.00 0.00 0.00 0.00 0.00 4.26 4.30 -
P/NAPS 0.28 0.32 0.36 0.37 0.36 0.41 0.41 -22.39%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 25/11/22 26/08/22 30/05/22 23/02/22 29/11/21 25/08/21 -
Price 0.36 0.41 0.355 0.425 0.44 0.45 0.465 -
P/RPS 0.86 0.91 0.86 1.24 1.33 1.69 1.78 -38.34%
P/EPS 29.07 20.83 14.28 17.56 16.37 18.49 17.94 37.83%
EY 3.44 4.80 7.00 5.69 6.11 5.41 5.57 -27.41%
DY 0.00 0.00 0.00 0.00 0.00 4.44 4.30 -
P/NAPS 0.31 0.35 0.30 0.37 0.38 0.39 0.41 -16.96%

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