[SUNSURIA] YoY Annualized Quarter Result on 30-Jun-2022 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
30-Jun-2022 [#3]
Profit Trend
QoQ- -6.43%
YoY- 3.33%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 634,218 442,372 403,110 230,802 181,041 572,600 476,954 4.85%
PBT 83,792 42,581 33,213 33,021 36,037 241,429 168,930 -11.01%
Tax -28,453 -15,213 -8,082 -14,128 -10,137 -77,548 -36,146 -3.90%
NP 55,338 27,368 25,130 18,893 25,900 163,881 132,784 -13.56%
-
NP to SH 19,930 16,870 19,308 18,685 27,948 154,321 102,320 -23.84%
-
Tax Rate 33.96% 35.73% 24.33% 42.78% 28.13% 32.12% 21.40% -
Total Cost 578,880 415,004 377,980 211,909 155,141 408,718 344,170 9.04%
-
Net Worth 1,030,304 1,057,182 1,048,223 1,021,345 1,021,345 934,413 846,764 3.32%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 23,891 - - 23,891 - - - -
Div Payout % 119.87% - - 127.86% - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,030,304 1,057,182 1,048,223 1,021,345 1,021,345 934,413 846,764 3.32%
NOSH 895,917 895,917 895,917 895,917 895,917 889,917 798,834 1.92%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 8.73% 6.19% 6.23% 8.19% 14.31% 28.62% 27.84% -
ROE 1.93% 1.60% 1.84% 1.83% 2.74% 16.52% 12.08% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 70.79 49.38 44.99 25.76 20.21 64.34 59.71 2.87%
EPS 2.23 1.88 2.16 2.08 3.12 17.35 12.81 -25.25%
DPS 2.67 0.00 0.00 2.67 0.00 0.00 0.00 -
NAPS 1.15 1.18 1.17 1.14 1.14 1.05 1.06 1.36%
Adjusted Per Share Value based on latest NOSH - 895,917
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 70.57 49.23 44.86 25.68 20.15 63.72 53.07 4.85%
EPS 2.22 1.88 2.15 2.08 3.11 17.17 11.39 -23.83%
DPS 2.66 0.00 0.00 2.66 0.00 0.00 0.00 -
NAPS 1.1465 1.1764 1.1664 1.1365 1.1365 1.0398 0.9423 3.32%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.49 0.425 0.42 0.465 0.425 0.685 0.95 -
P/RPS 0.69 0.86 0.93 1.81 2.10 1.06 1.59 -12.97%
P/EPS 22.03 22.57 19.49 22.30 13.62 3.95 7.42 19.86%
EY 4.54 4.43 5.13 4.49 7.34 25.32 13.48 -16.57%
DY 5.44 0.00 0.00 5.73 0.00 0.00 0.00 -
P/NAPS 0.43 0.36 0.36 0.41 0.37 0.65 0.90 -11.57%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 23/08/24 25/08/23 26/08/22 25/08/21 26/08/20 28/08/19 27/08/18 -
Price 0.435 0.485 0.355 0.465 0.475 0.73 0.97 -
P/RPS 0.61 0.98 0.79 1.81 2.35 1.13 1.62 -15.01%
P/EPS 19.55 25.76 16.47 22.30 15.23 4.21 7.57 17.11%
EY 5.11 3.88 6.07 4.49 6.57 23.75 13.20 -14.61%
DY 6.13 0.00 0.00 5.73 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.30 0.41 0.42 0.70 0.92 -13.69%

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