[SUNSURIA] YoY Cumulative Quarter Result on 31-Dec-2014 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ--%
YoY- -6.01%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 110,823 63,802 22,258 23,157 5,036 5,098 3,919 67.09%
PBT 38,368 18,165 8,310 1,949 613 601 457 97.50%
Tax -8,781 -3,973 1,110 -774 -166 -167 -218 76.43%
NP 29,587 14,192 9,420 1,175 447 434 239 109.64%
-
NP to SH 20,842 10,634 9,406 1,173 447 434 239 98.65%
-
Tax Rate 22.89% 21.87% -13.36% 39.71% 27.08% 27.79% 47.70% -
Total Cost 81,236 49,610 12,838 21,982 4,589 4,664 3,680 60.86%
-
Net Worth 822,799 703,602 587,875 90,260 70,994 71,018 69,044 46.32%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 822,799 703,602 587,875 90,260 70,994 71,018 69,044 46.32%
NOSH 798,834 799,548 734,843 158,351 131,470 131,515 132,777 31.74%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 26.70% 22.24% 42.32% 5.07% 8.88% 8.51% 6.10% -
ROE 2.53% 1.51% 1.60% 1.30% 0.63% 0.61% 0.35% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 13.87 7.98 3.03 14.62 3.83 3.88 2.95 26.84%
EPS 2.61 1.33 1.28 0.74 0.34 0.33 0.18 50.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.88 0.80 0.57 0.54 0.54 0.52 11.07%
Adjusted Per Share Value based on latest NOSH - 158,513
31/12/17 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 12.33 7.10 2.48 2.58 0.56 0.57 0.44 66.86%
EPS 2.32 1.18 1.05 0.13 0.05 0.05 0.03 95.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9156 0.783 0.6542 0.1004 0.079 0.079 0.0768 46.33%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 28/06/13 29/06/12 30/06/11 -
Price 1.30 0.99 0.905 1.31 0.50 0.50 0.50 -
P/RPS 9.37 12.41 29.88 8.96 13.05 12.90 16.94 -8.69%
P/EPS 49.83 74.44 70.70 176.85 147.06 151.52 277.78 -23.19%
EY 2.01 1.34 1.41 0.57 0.68 0.66 0.36 30.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.13 1.13 2.30 0.93 0.93 0.96 4.26%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Date 26/02/18 27/02/17 26/02/16 17/02/15 22/08/13 13/08/12 16/08/11 -
Price 1.30 1.32 0.845 1.52 0.50 0.50 0.50 -
P/RPS 9.37 16.54 27.90 10.39 13.05 12.90 16.94 -8.69%
P/EPS 49.83 99.25 66.02 205.19 147.06 151.52 277.78 -23.19%
EY 2.01 1.01 1.51 0.49 0.68 0.66 0.36 30.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.50 1.06 2.67 0.93 0.93 0.96 4.26%

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