[SUNSURIA] YoY Cumulative Quarter Result on 31-Dec-2015 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- -29.28%
YoY- 701.88%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
Revenue 82,947 110,823 63,802 22,258 18,349 23,157 5,036 66.32%
PBT 27,482 38,368 18,165 8,310 2,213 1,949 613 99.48%
Tax -14,756 -8,781 -3,973 1,110 -950 -774 -166 125.89%
NP 12,726 29,587 14,192 9,420 1,263 1,175 447 83.69%
-
NP to SH 10,673 20,842 10,634 9,406 1,262 1,173 447 77.92%
-
Tax Rate 53.69% 22.89% 21.87% -13.36% 42.93% 39.71% 27.08% -
Total Cost 70,221 81,236 49,610 12,838 17,086 21,982 4,589 64.11%
-
Net Worth 806,822 822,799 703,602 587,875 88,339 90,260 70,994 55.48%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
Net Worth 806,822 822,799 703,602 587,875 88,339 90,260 70,994 55.48%
NOSH 798,834 798,834 799,548 734,843 157,749 158,351 131,470 38.77%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
NP Margin 15.34% 26.70% 22.24% 42.32% 6.88% 5.07% 8.88% -
ROE 1.32% 2.53% 1.51% 1.60% 1.43% 1.30% 0.63% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
RPS 10.38 13.87 7.98 3.03 11.63 14.62 3.83 19.84%
EPS 1.34 2.61 1.33 1.28 0.80 0.74 0.34 28.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.03 0.88 0.80 0.56 0.57 0.54 12.04%
Adjusted Per Share Value based on latest NOSH - 734,843
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
RPS 9.26 12.37 7.12 2.48 2.05 2.58 0.56 66.43%
EPS 1.19 2.33 1.19 1.05 0.14 0.13 0.05 77.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9006 0.9184 0.7853 0.6562 0.0986 0.1007 0.0792 55.49%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 30/06/14 31/12/14 28/06/13 -
Price 0.61 1.30 0.99 0.905 1.31 1.31 0.50 -
P/RPS 5.87 9.37 12.41 29.88 11.26 8.96 13.05 -13.50%
P/EPS 45.66 49.83 74.44 70.70 163.75 176.85 147.06 -19.13%
EY 2.19 2.01 1.34 1.41 0.61 0.57 0.68 23.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.26 1.13 1.13 2.34 2.30 0.93 -7.64%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
Date 28/02/19 26/02/18 27/02/17 26/02/16 12/08/14 17/02/15 22/08/13 -
Price 0.63 1.30 1.32 0.845 1.28 1.52 0.50 -
P/RPS 6.07 9.37 16.54 27.90 11.00 10.39 13.05 -12.97%
P/EPS 47.15 49.83 99.25 66.02 160.00 205.19 147.06 -18.66%
EY 2.12 2.01 1.01 1.51 0.63 0.49 0.68 22.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.26 1.50 1.06 2.29 2.67 0.93 -7.09%

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