[SUNSURIA] YoY Annualized Quarter Result on 31-Mar-2015 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- 12.79%
YoY- 48.48%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
Revenue 499,794 334,968 112,658 72,096 20,082 18,752 17,040 68.11%
PBT 173,176 99,424 26,064 7,642 2,162 2,020 2,512 91.71%
Tax -40,114 -26,844 -916 -2,344 -666 -698 -876 80.03%
NP 133,062 72,580 25,148 5,298 1,496 1,322 1,636 96.65%
-
NP to SH 102,466 57,286 25,114 5,292 1,496 1,322 1,636 88.91%
-
Tax Rate 23.16% 27.00% 3.51% 30.67% 30.80% 34.55% 34.87% -
Total Cost 366,732 262,388 87,510 66,798 18,586 17,430 15,404 62.80%
-
Net Worth 822,799 726,048 594,805 91,864 72,175 69,988 68,815 46.44%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 822,799 726,048 594,805 91,864 72,175 69,988 68,815 46.44%
NOSH 798,834 797,855 734,327 158,387 131,228 129,607 129,841 32.22%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 26.62% 21.67% 22.32% 7.35% 7.45% 7.05% 9.60% -
ROE 12.45% 7.89% 4.22% 5.76% 2.07% 1.89% 2.38% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
RPS 62.57 41.98 15.34 45.52 15.30 14.47 13.12 27.14%
EPS 12.82 7.18 3.42 3.34 1.14 1.02 1.26 42.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.91 0.81 0.58 0.55 0.54 0.53 10.75%
Adjusted Per Share Value based on latest NOSH - 158,387
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
RPS 55.79 37.39 12.57 8.05 2.24 2.09 1.90 68.14%
EPS 11.44 6.39 2.80 0.59 0.17 0.15 0.18 89.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9184 0.8104 0.6639 0.1025 0.0806 0.0781 0.0768 46.45%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 30/09/13 28/09/12 30/09/11 -
Price 1.13 1.36 0.905 1.52 0.56 0.50 0.50 -
P/RPS 1.81 3.24 5.90 3.34 3.66 3.46 3.81 -10.81%
P/EPS 8.81 18.94 26.46 45.49 49.12 49.02 39.68 -20.65%
EY 11.35 5.28 3.78 2.20 2.04 2.04 2.52 26.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.49 1.12 2.62 1.02 0.93 0.94 2.44%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
Date 24/05/18 24/05/17 23/05/16 20/05/15 25/11/13 23/11/12 30/11/11 -
Price 1.10 1.41 0.84 1.95 0.89 0.50 0.50 -
P/RPS 1.76 3.36 5.48 4.28 5.82 3.46 3.81 -11.19%
P/EPS 8.58 19.64 24.56 58.36 78.07 49.02 39.68 -20.97%
EY 11.66 5.09 4.07 1.71 1.28 2.04 2.52 26.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.55 1.04 3.36 1.62 0.93 0.94 2.01%

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