[SUNSURIA] YoY Quarter Result on 30-Jun-2015 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Jun-2015 [#3]
Profit Trend
QoQ- 308.83%
YoY- 377.18%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 CAGR
Revenue 107,819 122,739 58,354 17,275 5,024 4,427 4,699 61.91%
PBT 40,110 41,511 9,907 5,526 607 364 661 88.04%
Tax -7,053 -9,901 -2,354 499 -107 -162 -196 73.52%
NP 33,057 31,610 7,553 6,025 500 202 465 92.67%
-
NP to SH 25,507 31,903 6,733 6,022 500 202 465 85.14%
-
Tax Rate 17.58% 23.85% 23.76% -9.03% 17.63% 44.51% 29.65% -
Total Cost 74,762 91,129 50,801 11,250 4,524 4,225 4,234 55.52%
-
Net Worth 846,764 758,890 649,536 96,668 72,368 72,719 68,458 47.23%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 846,764 758,890 649,536 96,668 72,368 72,719 68,458 47.23%
NOSH 798,834 798,834 792,117 158,473 131,578 134,666 129,166 32.34%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 30.66% 25.75% 12.94% 34.88% 9.95% 4.56% 9.90% -
ROE 3.01% 4.20% 1.04% 6.23% 0.69% 0.28% 0.68% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 CAGR
RPS 13.50 15.36 7.37 10.90 3.82 3.29 3.64 22.33%
EPS 3.19 3.99 0.85 3.80 0.38 0.15 0.36 39.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.95 0.82 0.61 0.55 0.54 0.53 11.25%
Adjusted Per Share Value based on latest NOSH - 158,473
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 CAGR
RPS 12.00 13.66 6.49 1.92 0.56 0.49 0.52 62.05%
EPS 2.84 3.55 0.75 0.67 0.06 0.02 0.05 86.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9423 0.8445 0.7228 0.1076 0.0805 0.0809 0.0762 47.23%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 30/12/11 -
Price 0.95 1.47 0.83 0.93 0.895 0.50 0.50 -
P/RPS 7.04 9.57 11.27 8.53 23.44 15.21 13.74 -9.77%
P/EPS 29.75 36.81 97.65 24.47 235.53 333.33 138.89 -21.10%
EY 3.36 2.72 1.02 4.09 0.42 0.30 0.72 26.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.55 1.01 1.52 1.63 0.93 0.94 -0.66%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 CAGR
Date 27/08/18 24/08/17 24/08/16 28/08/15 28/02/14 20/02/13 17/02/12 -
Price 0.97 1.43 0.83 0.785 1.55 0.50 0.50 -
P/RPS 7.19 9.31 11.27 7.20 40.59 15.21 13.74 -9.48%
P/EPS 30.38 35.81 97.65 20.66 407.89 333.33 138.89 -20.84%
EY 3.29 2.79 1.02 4.84 0.25 0.30 0.72 26.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.51 1.01 1.29 2.82 0.93 0.94 -0.33%

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