[SUNSURIA] YoY Quarter Result on 30-Sep-2015 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Sep-2015 [#4]
Profit Trend
QoQ- -23.12%
YoY- 759.0%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 133,763 108,255 87,718 32,240 23,014 4,694 4,742 67.10%
PBT 39,015 46,786 34,075 5,245 3,172 366 650 87.67%
Tax -9,307 -6,804 -4,941 -597 -688 -240 -245 74.93%
NP 29,708 39,982 29,134 4,648 2,484 126 405 93.55%
-
NP to SH 24,857 30,203 24,549 4,630 2,316 126 404 88.39%
-
Tax Rate 23.85% 14.54% 14.50% 11.38% 21.69% 65.57% 37.69% -
Total Cost 104,055 68,273 58,584 27,592 20,530 4,568 4,337 62.99%
-
Net Worth 870,729 798,832 679,695 454,061 76,743 67,799 70,374 47.21%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 870,729 798,832 679,695 454,061 76,743 67,799 70,374 47.21%
NOSH 798,834 798,834 799,641 574,761 137,041 125,555 130,322 32.15%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 22.21% 36.93% 33.21% 14.42% 10.79% 2.68% 8.54% -
ROE 2.85% 3.78% 3.61% 1.02% 3.02% 0.19% 0.57% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 16.74 13.55 10.97 5.61 16.79 3.74 3.64 26.43%
EPS 3.11 3.78 3.07 1.72 1.69 0.09 0.31 42.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.00 0.85 0.79 0.56 0.54 0.54 11.40%
Adjusted Per Share Value based on latest NOSH - 574,761
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 14.88 12.05 9.76 3.59 2.56 0.52 0.53 66.98%
EPS 2.77 3.36 2.73 0.52 0.26 0.01 0.04 91.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9689 0.8889 0.7564 0.5053 0.0854 0.0754 0.0783 47.22%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 -
Price 0.90 1.45 0.91 0.79 1.39 0.50 0.50 -
P/RPS 5.37 10.70 8.30 14.08 8.28 13.37 13.74 -13.44%
P/EPS 28.92 38.35 29.64 98.07 82.25 498.24 161.29 -23.22%
EY 3.46 2.61 3.37 1.02 1.22 0.20 0.62 30.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.45 1.07 1.00 2.48 0.93 0.93 -1.73%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Date 27/11/18 22/11/17 30/11/16 26/11/15 02/05/14 29/05/13 24/05/12 -
Price 0.74 1.38 0.94 0.89 1.55 0.50 0.50 -
P/RPS 4.42 10.18 8.57 15.87 9.23 13.37 13.74 -16.00%
P/EPS 23.78 36.50 30.62 110.48 91.72 498.24 161.29 -25.49%
EY 4.20 2.74 3.27 0.91 1.09 0.20 0.62 34.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.38 1.11 1.13 2.77 0.93 0.93 -4.69%

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