[SUNSURIA] YoY Cumulative Quarter Result on 31-Mar-2021 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Mar-2021 [#2]
Profit Trend
QoQ- 96.13%
YoY- -42.47%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 305,101 201,685 179,841 110,888 115,578 331,961 249,897 3.37%
PBT 35,999 15,429 20,052 16,955 22,505 156,764 86,588 -13.59%
Tax -13,303 -5,766 -7,475 -5,541 -6,367 -48,350 -20,057 -6.60%
NP 22,696 9,663 12,577 11,414 16,138 108,414 66,531 -16.39%
-
NP to SH 5,967 5,899 10,317 10,442 18,151 102,249 51,233 -30.09%
-
Tax Rate 36.95% 37.37% 37.28% 32.68% 28.29% 30.84% 23.16% -
Total Cost 282,405 192,022 167,264 99,474 99,440 223,547 183,366 7.45%
-
Net Worth 1,066,141 1,057,182 1,039,264 1,021,345 1,012,386 902,682 822,799 4.40%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 179 - - 17,918 - - - -
Div Payout % 3.00% - - 171.60% - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,066,141 1,057,182 1,039,264 1,021,345 1,012,386 902,682 822,799 4.40%
NOSH 895,917 895,917 895,917 895,917 895,917 798,834 798,834 1.92%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 7.44% 4.79% 6.99% 10.29% 13.96% 32.66% 26.62% -
ROE 0.56% 0.56% 0.99% 1.02% 1.79% 11.33% 6.23% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 34.05 22.51 20.07 12.38 12.90 41.56 31.28 1.42%
EPS 0.67 0.66 1.15 1.17 2.03 12.80 6.41 -31.34%
DPS 0.02 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.19 1.18 1.16 1.14 1.13 1.13 1.03 2.43%
Adjusted Per Share Value based on latest NOSH - 895,917
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 33.95 22.44 20.01 12.34 12.86 36.94 27.81 3.37%
EPS 0.66 0.66 1.15 1.16 2.02 11.38 5.70 -30.16%
DPS 0.02 0.00 0.00 1.99 0.00 0.00 0.00 -
NAPS 1.1864 1.1764 1.1565 1.1365 1.1266 1.0045 0.9156 4.40%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.52 0.33 0.43 0.495 0.42 0.675 1.13 -
P/RPS 1.53 1.47 2.14 4.00 3.26 1.62 3.61 -13.31%
P/EPS 78.08 50.12 37.34 42.47 20.73 5.27 17.62 28.13%
EY 1.28 2.00 2.68 2.35 4.82 18.96 5.68 -21.97%
DY 0.04 0.00 0.00 4.04 0.00 0.00 0.00 -
P/NAPS 0.44 0.28 0.37 0.43 0.37 0.60 1.10 -14.15%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 26/05/23 30/05/22 28/05/21 22/05/20 30/05/19 24/05/18 -
Price 0.495 0.41 0.425 0.47 0.445 0.66 1.10 -
P/RPS 1.45 1.82 2.12 3.80 3.45 1.59 3.52 -13.72%
P/EPS 74.32 62.27 36.91 40.33 21.96 5.16 17.15 27.65%
EY 1.35 1.61 2.71 2.48 4.55 19.39 5.83 -21.61%
DY 0.04 0.00 0.00 4.26 0.00 0.00 0.00 -
P/NAPS 0.42 0.35 0.37 0.41 0.39 0.58 1.07 -14.41%

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