[SUNSURIA] YoY Annualized Quarter Result on 30-Sep-2018 [#4]

Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Sep-2018 [#4]
Profit Trend
QoQ- -0.71%
YoY- 11.96%
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 238,598 197,083 534,257 491,479 398,479 202,401 85,563 18.62%
PBT 38,544 49,148 204,299 165,713 138,009 54,204 14,594 17.55%
Tax -14,970 -22,487 -72,362 -36,417 -30,128 -4,944 -1,270 50.80%
NP 23,574 26,661 131,937 129,296 107,881 49,260 13,324 9.96%
-
NP to SH 21,808 30,167 126,824 101,597 90,748 43,839 13,301 8.58%
-
Tax Rate 38.84% 45.75% 35.42% 21.98% 21.83% 9.12% 8.70% -
Total Cost 215,024 170,422 402,320 362,183 290,598 153,141 72,239 19.91%
-
Net Worth 1,030,304 1,030,304 976,549 870,729 798,832 657,967 176,969 34.08%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,030,304 1,030,304 976,549 870,729 798,832 657,967 176,969 34.08%
NOSH 895,917 895,917 895,917 798,834 798,834 765,078 224,011 25.96%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 9.88% 13.53% 24.70% 26.31% 27.07% 24.34% 15.57% -
ROE 2.12% 2.93% 12.99% 11.67% 11.36% 6.66% 7.52% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 26.63 22.00 59.63 61.52 49.88 26.45 38.20 -5.83%
EPS 2.43 3.37 14.16 12.72 11.36 5.73 4.94 -11.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.15 1.09 1.09 1.00 0.86 0.79 6.45%
Adjusted Per Share Value based on latest NOSH - 798,834
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 26.63 22.00 59.63 54.86 44.48 22.59 9.55 18.62%
EPS 2.43 3.37 14.16 11.34 10.13 4.89 1.48 8.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.15 1.09 0.9719 0.8916 0.7344 0.1975 34.09%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.47 0.405 0.665 0.90 1.45 0.91 0.79 -
P/RPS 1.76 1.84 1.12 1.46 2.91 3.44 2.07 -2.66%
P/EPS 19.31 12.03 4.70 7.08 12.76 15.88 13.30 6.40%
EY 5.18 8.31 21.29 14.13 7.83 6.30 7.52 -6.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.61 0.83 1.45 1.06 1.00 -13.79%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 30/11/20 27/11/19 27/11/18 22/11/17 30/11/16 26/11/15 -
Price 0.45 0.40 0.62 0.74 1.38 0.94 0.89 -
P/RPS 1.69 1.82 1.04 1.20 2.77 3.55 2.33 -5.20%
P/EPS 18.49 11.88 4.38 5.82 12.15 16.40 14.99 3.55%
EY 5.41 8.42 22.83 17.19 8.23 6.10 6.67 -3.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.35 0.57 0.68 1.38 1.09 1.13 -16.23%

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