[SUNSURIA] YoY Annualized Quarter Result on 31-Dec-2017 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- -8.13%
YoY- 95.99%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Revenue 191,748 189,992 331,788 443,292 255,208 89,032 73,396 15.89%
PBT 33,700 35,464 109,928 153,472 72,660 33,240 8,852 22.79%
Tax -7,728 -10,564 -59,024 -35,124 -15,892 4,440 -3,800 11.52%
NP 25,972 24,900 50,904 118,348 56,768 37,680 5,052 28.59%
-
NP to SH 21,296 36,540 42,692 83,368 42,536 37,624 5,048 24.74%
-
Tax Rate 22.93% 29.79% 53.69% 22.89% 21.87% -13.36% 42.93% -
Total Cost 165,776 165,092 280,884 324,944 198,440 51,352 68,344 14.58%
-
Net Worth 1,030,304 1,003,427 806,822 822,799 703,602 587,875 88,339 45.84%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Div 71,673 - - - - - - -
Div Payout % 336.56% - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Net Worth 1,030,304 1,003,427 806,822 822,799 703,602 587,875 88,339 45.84%
NOSH 895,917 895,917 798,834 798,834 799,548 734,843 157,749 30.57%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
NP Margin 13.54% 13.11% 15.34% 26.70% 22.24% 42.32% 6.88% -
ROE 2.07% 3.64% 5.29% 10.13% 6.05% 6.40% 5.71% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
RPS 21.40 21.21 41.53 55.49 31.92 12.12 46.53 -11.24%
EPS 2.36 4.08 5.36 10.44 5.32 5.12 3.20 -4.56%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.12 1.01 1.03 0.88 0.80 0.56 11.68%
Adjusted Per Share Value based on latest NOSH - 798,834
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
RPS 21.40 21.21 37.03 49.48 28.49 9.94 8.19 15.89%
EPS 2.36 4.08 4.77 9.31 4.75 4.20 0.56 24.72%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.12 0.9006 0.9184 0.7853 0.6562 0.0986 45.84%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/06/14 -
Price 0.50 0.605 0.61 1.30 0.99 0.905 1.31 -
P/RPS 2.34 2.85 1.47 2.34 3.10 7.47 2.82 -2.82%
P/EPS 21.03 14.83 11.41 12.46 18.61 17.68 40.94 -9.72%
EY 4.75 6.74 8.76 8.03 5.37 5.66 2.44 10.77%
DY 16.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.54 0.60 1.26 1.13 1.13 2.34 -22.91%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Date 26/02/21 25/02/20 28/02/19 26/02/18 27/02/17 26/02/16 12/08/14 -
Price 0.45 0.595 0.63 1.30 1.32 0.845 1.28 -
P/RPS 2.10 2.81 1.52 2.34 4.14 6.97 2.75 -4.05%
P/EPS 18.93 14.59 11.79 12.46 24.81 16.50 40.00 -10.85%
EY 5.28 6.85 8.48 8.03 4.03 6.06 2.50 12.17%
DY 17.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.53 0.62 1.26 1.50 1.06 2.29 -23.80%

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