[SUNSURIA] YoY Cumulative Quarter Result on 30-Sep-2016 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Sep-2016 [#4]
Profit Trend
QoQ- 127.26%
YoY- 229.59%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Revenue 534,257 491,479 398,479 202,401 85,563 38,081 18,497 67.71%
PBT 204,299 165,713 138,009 54,204 14,594 4,860 1,734 108.18%
Tax -72,362 -36,417 -30,128 -4,944 -1,270 -1,128 -745 102.09%
NP 131,937 129,296 107,881 49,260 13,324 3,732 989 112.19%
-
NP to SH 126,824 101,597 90,748 43,839 13,301 3,564 989 110.91%
-
Tax Rate 35.42% 21.98% 21.83% 9.12% 8.70% 23.21% 42.96% -
Total Cost 402,320 362,183 290,598 153,141 72,239 34,349 17,508 61.92%
-
Net Worth 976,549 870,729 798,832 657,967 176,969 77,059 70,272 49.87%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Net Worth 976,549 870,729 798,832 657,967 176,969 77,059 70,272 49.87%
NOSH 895,917 798,834 798,834 765,078 224,011 137,606 130,133 34.53%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
NP Margin 24.70% 26.31% 27.07% 24.34% 15.57% 9.80% 5.35% -
ROE 12.99% 11.67% 11.36% 6.66% 7.52% 4.63% 1.41% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
RPS 59.63 61.52 49.88 26.45 38.20 27.67 14.21 24.67%
EPS 14.16 12.72 11.36 5.73 4.94 2.59 0.76 56.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.09 1.00 0.86 0.79 0.56 0.54 11.40%
Adjusted Per Share Value based on latest NOSH - 799,641
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
RPS 59.63 54.86 44.48 22.59 9.55 4.25 2.06 67.77%
EPS 14.16 11.34 10.13 4.89 1.48 0.40 0.11 111.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.9719 0.8916 0.7344 0.1975 0.086 0.0784 49.88%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 29/03/13 -
Price 0.665 0.90 1.45 0.91 0.79 1.39 0.50 -
P/RPS 1.12 1.46 2.91 3.44 2.07 5.02 3.52 -16.14%
P/EPS 4.70 7.08 12.76 15.88 13.30 53.67 65.79 -33.35%
EY 21.29 14.13 7.83 6.30 7.52 1.86 1.52 50.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.83 1.45 1.06 1.00 2.48 0.93 -6.27%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Date 27/11/19 27/11/18 22/11/17 30/11/16 26/11/15 02/05/14 29/05/13 -
Price 0.62 0.74 1.38 0.94 0.89 1.55 0.50 -
P/RPS 1.04 1.20 2.77 3.55 2.33 5.60 3.52 -17.09%
P/EPS 4.38 5.82 12.15 16.40 14.99 59.85 65.79 -34.06%
EY 22.83 17.19 8.23 6.10 6.67 1.67 1.52 51.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.68 1.38 1.09 1.13 2.77 0.93 -7.25%

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