[SUNSURIA] YoY Annualized Quarter Result on 30-Sep-2021 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#4]
Profit Trend
QoQ- 16.71%
YoY- -27.71%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 627,775 507,195 402,202 238,598 197,083 534,257 491,479 4.15%
PBT 79,336 47,888 35,830 38,544 49,148 204,299 165,713 -11.54%
Tax -26,220 -17,371 -15,600 -14,970 -22,487 -72,362 -36,417 -5.32%
NP 53,116 30,517 20,230 23,574 26,661 131,937 129,296 -13.76%
-
NP to SH 24,923 13,862 17,635 21,808 30,167 126,824 101,597 -20.86%
-
Tax Rate 33.05% 36.27% 43.54% 38.84% 45.75% 35.42% 21.98% -
Total Cost 574,659 476,678 381,972 215,024 170,422 402,320 362,183 7.98%
-
Net Worth 1,022,022 1,066,141 1,048,223 1,030,304 1,030,304 976,549 870,729 2.70%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 17,930 - - - - - - -
Div Payout % 71.94% - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,022,022 1,066,141 1,048,223 1,030,304 1,030,304 976,549 870,729 2.70%
NOSH 896,510 895,917 895,917 895,917 895,917 895,917 798,834 1.93%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 8.46% 6.02% 5.03% 9.88% 13.53% 24.70% 26.31% -
ROE 2.44% 1.30% 1.68% 2.12% 2.93% 12.99% 11.67% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 70.02 56.61 44.89 26.63 22.00 59.63 61.52 2.17%
EPS 2.78 1.55 1.97 2.43 3.37 14.16 12.72 -22.37%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.19 1.17 1.15 1.15 1.09 1.09 0.74%
Adjusted Per Share Value based on latest NOSH - 895,917
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 69.86 56.44 44.76 26.55 21.93 59.45 54.69 4.16%
EPS 2.77 1.54 1.96 2.43 3.36 14.11 11.31 -20.88%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1373 1.1864 1.1664 1.1465 1.1465 1.0867 0.9689 2.70%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.575 0.56 0.38 0.47 0.405 0.665 0.90 -
P/RPS 0.82 0.99 0.85 1.76 1.84 1.12 1.46 -9.15%
P/EPS 20.68 36.19 19.31 19.31 12.03 4.70 7.08 19.54%
EY 4.83 2.76 5.18 5.18 8.31 21.29 14.13 -16.36%
DY 3.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.32 0.41 0.35 0.61 0.83 -8.09%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 24/11/23 25/11/22 29/11/21 30/11/20 27/11/19 27/11/18 -
Price 0.485 0.495 0.41 0.45 0.40 0.62 0.74 -
P/RPS 0.69 0.87 0.91 1.69 1.82 1.04 1.20 -8.80%
P/EPS 17.45 31.99 20.83 18.49 11.88 4.38 5.82 20.06%
EY 5.73 3.13 4.80 5.41 8.42 22.83 17.19 -16.71%
DY 4.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.35 0.39 0.35 0.57 0.68 -7.34%

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