[SUNSURIA] YoY Annualized Quarter Result on 31-Dec-2015 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- 182.87%
YoY- 701.88%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
Revenue 331,788 443,292 255,208 89,032 73,396 92,628 20,144 66.32%
PBT 109,928 153,472 72,660 33,240 8,852 7,796 2,452 99.48%
Tax -59,024 -35,124 -15,892 4,440 -3,800 -3,096 -664 125.89%
NP 50,904 118,348 56,768 37,680 5,052 4,700 1,788 83.69%
-
NP to SH 42,692 83,368 42,536 37,624 5,048 4,692 1,788 77.92%
-
Tax Rate 53.69% 22.89% 21.87% -13.36% 42.93% 39.71% 27.08% -
Total Cost 280,884 324,944 198,440 51,352 68,344 87,928 18,356 64.11%
-
Net Worth 806,822 822,799 703,602 587,875 88,339 90,260 70,994 55.48%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
Net Worth 806,822 822,799 703,602 587,875 88,339 90,260 70,994 55.48%
NOSH 798,834 798,834 799,548 734,843 157,749 158,351 131,470 38.77%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
NP Margin 15.34% 26.70% 22.24% 42.32% 6.88% 5.07% 8.88% -
ROE 5.29% 10.13% 6.05% 6.40% 5.71% 5.20% 2.52% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
RPS 41.53 55.49 31.92 12.12 46.53 58.50 15.32 19.85%
EPS 5.36 10.44 5.32 5.12 3.20 2.96 1.36 28.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.03 0.88 0.80 0.56 0.57 0.54 12.04%
Adjusted Per Share Value based on latest NOSH - 734,843
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
RPS 37.03 49.48 28.49 9.94 8.19 10.34 2.25 66.29%
EPS 4.77 9.31 4.75 4.20 0.56 0.52 0.20 77.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9006 0.9184 0.7853 0.6562 0.0986 0.1007 0.0792 55.49%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 30/06/14 31/12/14 28/06/13 -
Price 0.61 1.30 0.99 0.905 1.31 1.31 0.50 -
P/RPS 1.47 2.34 3.10 7.47 2.82 2.24 3.26 -13.46%
P/EPS 11.41 12.46 18.61 17.68 40.94 44.21 36.76 -19.13%
EY 8.76 8.03 5.37 5.66 2.44 2.26 2.72 23.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.26 1.13 1.13 2.34 2.30 0.93 -7.64%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
Date 28/02/19 26/02/18 27/02/17 26/02/16 12/08/14 17/02/15 22/08/13 -
Price 0.63 1.30 1.32 0.845 1.28 1.52 0.50 -
P/RPS 1.52 2.34 4.14 6.97 2.75 2.60 3.26 -12.93%
P/EPS 11.79 12.46 24.81 16.50 40.00 51.30 36.76 -18.65%
EY 8.48 8.03 4.03 6.06 2.50 1.95 2.72 22.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.26 1.50 1.06 2.29 2.67 0.93 -7.09%

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