[SUNSURIA] YoY Cumulative Quarter Result on 30-Jun-2021 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Jun-2021 [#3]
Profit Trend
QoQ- 34.21%
YoY- -33.14%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 331,779 302,333 173,102 135,781 429,450 357,716 290,223 2.25%
PBT 31,936 24,910 24,766 27,028 181,072 126,698 91,223 -16.04%
Tax -11,410 -6,062 -10,596 -7,603 -58,161 -27,110 -23,323 -11.22%
NP 20,526 18,848 14,170 19,425 122,911 99,588 67,900 -18.06%
-
NP to SH 12,653 14,481 14,014 20,961 115,741 76,740 60,546 -22.95%
-
Tax Rate 35.73% 24.34% 42.78% 28.13% 32.12% 21.40% 25.57% -
Total Cost 311,253 283,485 158,932 116,356 306,539 258,128 222,323 5.76%
-
Net Worth 1,057,182 1,048,223 1,021,345 1,021,345 934,413 846,764 758,890 5.67%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - 17,918 - - - - -
Div Payout % - - 127.86% - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 1,057,182 1,048,223 1,021,345 1,021,345 934,413 846,764 758,890 5.67%
NOSH 895,917 895,917 895,917 895,917 889,917 798,834 798,834 1.92%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 6.19% 6.23% 8.19% 14.31% 28.62% 27.84% 23.40% -
ROE 1.20% 1.38% 1.37% 2.05% 12.39% 9.06% 7.98% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 37.03 33.75 19.32 15.16 48.26 44.78 36.33 0.31%
EPS 1.41 1.62 1.56 2.34 13.01 9.61 7.58 -24.43%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.17 1.14 1.14 1.05 1.06 0.95 3.67%
Adjusted Per Share Value based on latest NOSH - 895,917
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 37.03 33.75 19.32 15.16 47.93 39.93 32.39 2.25%
EPS 1.41 1.62 1.56 2.34 12.92 8.57 6.76 -22.98%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.17 1.14 1.14 1.043 0.9451 0.8471 5.67%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.425 0.42 0.465 0.425 0.685 0.95 1.47 -
P/RPS 1.15 1.24 2.41 2.80 1.42 2.12 4.05 -18.91%
P/EPS 30.09 25.98 29.73 18.17 5.27 9.89 19.39 7.59%
EY 3.32 3.85 3.36 5.50 18.99 10.11 5.16 -7.08%
DY 0.00 0.00 4.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.41 0.37 0.65 0.90 1.55 -21.58%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 26/08/22 25/08/21 26/08/20 28/08/19 27/08/18 24/08/17 -
Price 0.485 0.355 0.465 0.475 0.73 0.97 1.43 -
P/RPS 1.31 1.05 2.41 3.13 1.51 2.17 3.94 -16.75%
P/EPS 34.34 21.96 29.73 20.30 5.61 10.10 18.87 10.48%
EY 2.91 4.55 3.36 4.93 17.82 9.90 5.30 -9.50%
DY 0.00 0.00 4.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.30 0.41 0.42 0.70 0.92 1.51 -19.52%

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