[SUNSURIA] YoY Annualized Quarter Result on 31-Dec-2021 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- 39.36%
YoY- 42.71%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 549,064 315,488 424,104 191,748 189,992 331,788 443,292 3.62%
PBT 55,136 18,020 50,416 33,700 35,464 109,928 153,472 -15.67%
Tax -22,664 -9,676 -17,228 -7,728 -10,564 -59,024 -35,124 -7.03%
NP 32,472 8,344 33,188 25,972 24,900 50,904 118,348 -19.38%
-
NP to SH 6,672 4,236 30,392 21,296 36,540 42,692 83,368 -34.34%
-
Tax Rate 41.11% 53.70% 34.17% 22.93% 29.79% 53.69% 22.89% -
Total Cost 516,592 307,144 390,916 165,776 165,092 280,884 324,944 8.02%
-
Net Worth 1,066,141 1,048,223 1,039,264 1,030,304 1,003,427 806,822 822,799 4.41%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - 71,673 - - - -
Div Payout % - - - 336.56% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,066,141 1,048,223 1,039,264 1,030,304 1,003,427 806,822 822,799 4.41%
NOSH 895,917 895,917 895,917 895,917 895,917 798,834 798,834 1.92%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 5.91% 2.64% 7.83% 13.54% 13.11% 15.34% 26.70% -
ROE 0.63% 0.40% 2.92% 2.07% 3.64% 5.29% 10.13% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 61.29 35.21 47.34 21.40 21.21 41.53 55.49 1.66%
EPS 0.76 0.48 3.40 2.36 4.08 5.36 10.44 -35.36%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.19 1.17 1.16 1.15 1.12 1.01 1.03 2.43%
Adjusted Per Share Value based on latest NOSH - 895,917
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 61.29 35.21 47.34 21.40 21.21 37.03 49.48 3.63%
EPS 0.76 0.48 3.40 2.36 4.08 4.77 9.31 -34.12%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.19 1.17 1.16 1.15 1.12 0.9006 0.9184 4.41%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.455 0.33 0.42 0.50 0.605 0.61 1.30 -
P/RPS 0.74 0.94 0.89 2.34 2.85 1.47 2.34 -17.45%
P/EPS 61.10 69.80 12.38 21.03 14.83 11.41 12.46 30.32%
EY 1.64 1.43 8.08 4.75 6.74 8.76 8.03 -23.25%
DY 0.00 0.00 0.00 16.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.28 0.36 0.43 0.54 0.60 1.26 -18.10%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 27/02/23 23/02/22 26/02/21 25/02/20 28/02/19 26/02/18 -
Price 0.505 0.36 0.44 0.45 0.595 0.63 1.30 -
P/RPS 0.82 1.02 0.93 2.10 2.81 1.52 2.34 -16.02%
P/EPS 67.81 76.14 12.97 18.93 14.59 11.79 12.46 32.60%
EY 1.47 1.31 7.71 5.28 6.85 8.48 8.03 -24.63%
DY 0.00 0.00 0.00 17.78 0.00 0.00 0.00 -
P/NAPS 0.42 0.31 0.38 0.39 0.53 0.62 1.26 -16.72%

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