[SUNSURIA] YoY Cumulative Quarter Result on 31-Mar-2018 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Mar-2018 [#2]
Profit Trend
QoQ- 145.82%
YoY- 78.87%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 110,888 115,578 331,961 249,897 167,484 56,329 36,048 20.57%
PBT 16,955 22,505 156,764 86,588 49,712 13,032 3,821 28.16%
Tax -5,541 -6,367 -48,350 -20,057 -13,422 -458 -1,172 29.52%
NP 11,414 16,138 108,414 66,531 36,290 12,574 2,649 27.53%
-
NP to SH 10,442 18,151 102,249 51,233 28,643 12,557 2,646 25.68%
-
Tax Rate 32.68% 28.29% 30.84% 23.16% 27.00% 3.51% 30.67% -
Total Cost 99,474 99,440 223,547 183,366 131,194 43,755 33,399 19.92%
-
Net Worth 1,021,345 1,012,386 902,682 822,799 726,048 594,805 91,864 49.34%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 17,918 - - - - - - -
Div Payout % 171.60% - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,021,345 1,012,386 902,682 822,799 726,048 594,805 91,864 49.34%
NOSH 895,917 895,917 798,834 798,834 797,855 734,327 158,387 33.44%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 10.29% 13.96% 32.66% 26.62% 21.67% 22.32% 7.35% -
ROE 1.02% 1.79% 11.33% 6.23% 3.95% 2.11% 2.88% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 12.38 12.90 41.56 31.28 20.99 7.67 22.76 -9.64%
EPS 1.17 2.03 12.80 6.41 3.59 1.71 1.67 -5.75%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.13 1.13 1.03 0.91 0.81 0.58 11.90%
Adjusted Per Share Value based on latest NOSH - 798,834
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 12.38 12.90 37.05 27.89 18.69 6.29 4.02 20.59%
EPS 1.17 2.03 11.41 5.72 3.20 1.40 0.30 25.43%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.13 1.0076 0.9184 0.8104 0.6639 0.1025 49.34%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.495 0.42 0.675 1.13 1.36 0.905 1.52 -
P/RPS 4.00 3.26 1.62 3.61 6.48 11.80 6.68 -8.18%
P/EPS 42.47 20.73 5.27 17.62 37.88 52.92 90.99 -11.91%
EY 2.35 4.82 18.96 5.68 2.64 1.89 1.10 13.47%
DY 4.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.37 0.60 1.10 1.49 1.12 2.62 -25.98%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 22/05/20 30/05/19 24/05/18 24/05/17 23/05/16 20/05/15 -
Price 0.47 0.445 0.66 1.10 1.41 0.84 1.95 -
P/RPS 3.80 3.45 1.59 3.52 6.72 10.95 8.57 -12.66%
P/EPS 40.33 21.96 5.16 17.15 39.28 49.12 116.73 -16.21%
EY 2.48 4.55 19.39 5.83 2.55 2.04 0.86 19.28%
DY 4.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.58 1.07 1.55 1.04 3.36 -29.55%

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