[SUNSURIA] YoY Annualized Quarter Result on 31-Mar-2020 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
22-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Mar-2020 [#2]
Profit Trend
QoQ- -0.65%
YoY- -82.25%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 403,370 359,682 221,776 231,156 663,922 499,794 334,968 3.14%
PBT 30,858 40,104 33,910 45,010 313,528 173,176 99,424 -17.70%
Tax -11,532 -14,950 -11,082 -12,734 -96,700 -40,114 -26,844 -13.12%
NP 19,326 25,154 22,828 32,276 216,828 133,062 72,580 -19.78%
-
NP to SH 11,798 20,634 20,884 36,302 204,498 102,466 57,286 -23.14%
-
Tax Rate 37.37% 37.28% 32.68% 28.29% 30.84% 23.16% 27.00% -
Total Cost 384,044 334,528 198,948 198,880 447,094 366,732 262,388 6.55%
-
Net Worth 1,057,182 1,039,264 1,021,345 1,012,386 902,682 822,799 726,048 6.45%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - 35,836 - - - - -
Div Payout % - - 171.60% - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 1,057,182 1,039,264 1,021,345 1,012,386 902,682 822,799 726,048 6.45%
NOSH 895,917 895,917 895,917 895,917 798,834 798,834 797,855 1.94%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 4.79% 6.99% 10.29% 13.96% 32.66% 26.62% 21.67% -
ROE 1.12% 1.99% 2.04% 3.59% 22.65% 12.45% 7.89% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 45.02 40.15 24.75 25.80 83.11 62.57 41.98 1.17%
EPS 1.32 2.30 2.34 4.06 25.60 12.82 7.18 -24.58%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.16 1.14 1.13 1.13 1.03 0.91 4.42%
Adjusted Per Share Value based on latest NOSH - 895,917
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 44.89 40.02 24.68 25.72 73.88 55.62 37.27 3.14%
EPS 1.31 2.30 2.32 4.04 22.76 11.40 6.37 -23.16%
DPS 0.00 0.00 3.99 0.00 0.00 0.00 0.00 -
NAPS 1.1764 1.1565 1.1365 1.1266 1.0045 0.9156 0.8079 6.46%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.33 0.43 0.495 0.42 0.675 1.13 1.36 -
P/RPS 0.73 1.07 2.00 1.63 0.81 1.81 3.24 -21.98%
P/EPS 25.06 18.67 21.24 10.37 2.64 8.81 18.94 4.77%
EY 3.99 5.36 4.71 9.65 37.93 11.35 5.28 -4.55%
DY 0.00 0.00 8.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.37 0.43 0.37 0.60 1.10 1.49 -24.30%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 30/05/22 28/05/21 22/05/20 30/05/19 24/05/18 24/05/17 -
Price 0.41 0.425 0.47 0.445 0.66 1.10 1.41 -
P/RPS 0.91 1.06 1.90 1.72 0.79 1.76 3.36 -19.55%
P/EPS 31.13 18.45 20.16 10.98 2.58 8.58 19.64 7.97%
EY 3.21 5.42 4.96 9.11 38.79 11.66 5.09 -7.39%
DY 0.00 0.00 8.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.41 0.39 0.58 1.07 1.55 -21.95%

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