[SUNSURIA] YoY Cumulative Quarter Result on 31-Dec-2019 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Dec-2019 [#1]
Profit Trend
QoQ- -92.8%
YoY- -14.41%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 78,872 106,026 47,937 47,498 82,947 110,823 63,802 3.59%
PBT 4,505 12,604 8,425 8,866 27,482 38,368 18,165 -20.72%
Tax -2,419 -4,307 -1,932 -2,641 -14,756 -8,781 -3,973 -7.93%
NP 2,086 8,297 6,493 6,225 12,726 29,587 14,192 -27.34%
-
NP to SH 1,059 7,598 5,324 9,135 10,673 20,842 10,634 -31.90%
-
Tax Rate 53.70% 34.17% 22.93% 29.79% 53.69% 22.89% 21.87% -
Total Cost 76,786 97,729 41,444 41,273 70,221 81,236 49,610 7.54%
-
Net Worth 1,048,223 1,039,264 1,030,304 1,003,427 806,822 822,799 703,602 6.86%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - 17,918 - - - - -
Div Payout % - - 336.56% - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 1,048,223 1,039,264 1,030,304 1,003,427 806,822 822,799 703,602 6.86%
NOSH 895,917 895,917 895,917 895,917 798,834 798,834 799,548 1.91%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 2.64% 7.83% 13.54% 13.11% 15.34% 26.70% 22.24% -
ROE 0.10% 0.73% 0.52% 0.91% 1.32% 2.53% 1.51% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 8.80 11.83 5.35 5.30 10.38 13.87 7.98 1.64%
EPS 0.12 0.85 0.59 1.02 1.34 2.61 1.33 -33.01%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 1.15 1.12 1.01 1.03 0.88 4.85%
Adjusted Per Share Value based on latest NOSH - 895,917
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 8.80 11.83 5.35 5.30 9.26 12.37 7.12 3.59%
EPS 0.12 0.85 0.59 1.02 1.19 2.33 1.19 -31.76%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 1.15 1.12 0.9006 0.9184 0.7853 6.86%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.33 0.42 0.50 0.605 0.61 1.30 0.99 -
P/RPS 3.75 3.55 9.34 11.41 5.87 9.37 12.41 -18.07%
P/EPS 279.18 49.52 84.14 59.34 45.66 49.83 74.44 24.63%
EY 0.36 2.02 1.19 1.69 2.19 2.01 1.34 -19.66%
DY 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.36 0.43 0.54 0.60 1.26 1.13 -20.73%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 23/02/22 26/02/21 25/02/20 28/02/19 26/02/18 27/02/17 -
Price 0.36 0.44 0.45 0.595 0.63 1.30 1.32 -
P/RPS 4.09 3.72 8.41 11.22 6.07 9.37 16.54 -20.76%
P/EPS 304.56 51.88 75.73 58.35 47.15 49.83 99.25 20.53%
EY 0.33 1.93 1.32 1.71 2.12 2.01 1.01 -17.00%
DY 0.00 0.00 4.44 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.39 0.53 0.62 1.26 1.50 -23.09%

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