[SUNSURIA] YoY Quarter Result on 30-Sep-2016 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Sep-2016 [#4]
Profit Trend
QoQ- 264.61%
YoY- 430.22%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Revenue 104,807 133,763 108,255 87,718 32,240 23,014 4,694 61.20%
PBT 23,227 39,015 46,786 34,075 5,245 3,172 366 89.29%
Tax -14,201 -9,307 -6,804 -4,941 -597 -688 -240 87.26%
NP 9,026 29,708 39,982 29,134 4,648 2,484 126 92.85%
-
NP to SH 11,083 24,857 30,203 24,549 4,630 2,316 126 99.03%
-
Tax Rate 61.14% 23.85% 14.54% 14.50% 11.38% 21.69% 65.57% -
Total Cost 95,781 104,055 68,273 58,584 27,592 20,530 4,568 59.65%
-
Net Worth 976,549 870,729 798,832 679,695 454,061 76,743 67,799 50.70%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Net Worth 976,549 870,729 798,832 679,695 454,061 76,743 67,799 50.70%
NOSH 895,917 798,834 798,834 799,641 574,761 137,041 125,555 35.27%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
NP Margin 8.61% 22.21% 36.93% 33.21% 14.42% 10.79% 2.68% -
ROE 1.13% 2.85% 3.78% 3.61% 1.02% 3.02% 0.19% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
RPS 11.70 16.74 13.55 10.97 5.61 16.79 3.74 19.16%
EPS 1.24 3.11 3.78 3.07 1.72 1.69 0.09 49.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.09 1.00 0.85 0.79 0.56 0.54 11.40%
Adjusted Per Share Value based on latest NOSH - 799,641
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
RPS 11.66 14.88 12.05 9.76 3.59 2.56 0.52 61.31%
EPS 1.23 2.77 3.36 2.73 0.52 0.26 0.01 109.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0867 0.9689 0.8889 0.7564 0.5053 0.0854 0.0754 50.71%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 29/03/13 -
Price 0.665 0.90 1.45 0.91 0.79 1.39 0.50 -
P/RPS 5.68 5.37 10.70 8.30 14.08 8.28 13.37 -12.33%
P/EPS 53.76 28.92 38.35 29.64 98.07 82.25 498.24 -28.98%
EY 1.86 3.46 2.61 3.37 1.02 1.22 0.20 40.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.83 1.45 1.07 1.00 2.48 0.93 -6.27%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Date 27/11/19 27/11/18 22/11/17 30/11/16 26/11/15 02/05/14 29/05/13 -
Price 0.62 0.74 1.38 0.94 0.89 1.55 0.50 -
P/RPS 5.30 4.42 10.18 8.57 15.87 9.23 13.37 -13.26%
P/EPS 50.12 23.78 36.50 30.62 110.48 91.72 498.24 -29.74%
EY 2.00 4.20 2.74 3.27 0.91 1.09 0.20 42.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.68 1.38 1.11 1.13 2.77 0.93 -7.25%

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