[SUNSURIA] YoY Annualized Quarter Result on 30-Jun-2018 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Jun-2018 [#3]
Profit Trend
QoQ- -0.14%
YoY- 26.75%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 230,802 181,041 572,600 476,954 386,964 152,910 71,097 21.66%
PBT 33,021 36,037 241,429 168,930 121,630 30,585 12,465 17.61%
Tax -14,128 -10,137 -77,548 -36,146 -31,097 -3,749 -897 58.25%
NP 18,893 25,900 163,881 132,784 90,533 26,836 11,568 8.51%
-
NP to SH 18,685 27,948 154,321 102,320 80,728 25,720 11,561 8.32%
-
Tax Rate 42.78% 28.13% 32.12% 21.40% 25.57% 12.26% 7.20% -
Total Cost 211,909 155,141 408,718 344,170 296,430 126,074 59,529 23.54%
-
Net Worth 1,021,345 1,021,345 934,413 846,764 758,890 617,882 96,668 48.07%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 23,891 - - - - - - -
Div Payout % 127.86% - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,021,345 1,021,345 934,413 846,764 758,890 617,882 96,668 48.07%
NOSH 895,917 895,917 889,917 798,834 798,834 753,515 158,473 33.43%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 8.19% 14.31% 28.62% 27.84% 23.40% 17.55% 16.27% -
ROE 1.83% 2.74% 16.52% 12.08% 10.64% 4.16% 11.96% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 25.76 20.21 64.34 59.71 48.44 20.29 44.86 -8.82%
EPS 2.08 3.12 17.35 12.81 10.11 3.41 7.31 -18.88%
DPS 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.14 1.05 1.06 0.95 0.82 0.61 10.97%
Adjusted Per Share Value based on latest NOSH - 798,834
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 25.68 20.15 63.72 53.07 43.06 17.02 7.91 21.66%
EPS 2.08 3.11 17.17 11.39 8.98 2.86 1.29 8.27%
DPS 2.66 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1365 1.1365 1.0398 0.9423 0.8445 0.6876 0.1076 48.07%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.465 0.425 0.685 0.95 1.47 0.83 0.93 -
P/RPS 1.81 2.10 1.06 1.59 3.03 4.09 2.07 -2.21%
P/EPS 22.30 13.62 3.95 7.42 14.55 24.32 12.75 9.75%
EY 4.49 7.34 25.32 13.48 6.87 4.11 7.84 -8.86%
DY 5.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.65 0.90 1.55 1.01 1.52 -19.60%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 26/08/20 28/08/19 27/08/18 24/08/17 24/08/16 28/08/15 -
Price 0.465 0.475 0.73 0.97 1.43 0.83 0.785 -
P/RPS 1.81 2.35 1.13 1.62 2.95 4.09 1.75 0.56%
P/EPS 22.30 15.23 4.21 7.57 14.15 24.32 10.76 12.90%
EY 4.49 6.57 23.75 13.20 7.07 4.11 9.29 -11.40%
DY 5.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.70 0.92 1.51 1.01 1.29 -17.37%

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