[SUNSURIA] YoY Quarter Result on 30-Sep-2017 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Sep-2017 [#4]
Profit Trend
QoQ- -5.33%
YoY- 23.03%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Revenue 61,302 104,807 133,763 108,255 87,718 32,240 23,014 16.24%
PBT 22,120 23,227 39,015 46,786 34,075 5,245 3,172 34.77%
Tax -14,884 -14,201 -9,307 -6,804 -4,941 -597 -688 60.39%
NP 7,236 9,026 29,708 39,982 29,134 4,648 2,484 17.85%
-
NP to SH 9,206 11,083 24,857 30,203 24,549 4,630 2,316 23.62%
-
Tax Rate 67.29% 61.14% 23.85% 14.54% 14.50% 11.38% 21.69% -
Total Cost 54,066 95,781 104,055 68,273 58,584 27,592 20,530 16.04%
-
Net Worth 1,030,304 976,549 870,729 798,832 679,695 454,061 76,743 49.05%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Net Worth 1,030,304 976,549 870,729 798,832 679,695 454,061 76,743 49.05%
NOSH 895,917 895,917 798,834 798,834 799,641 574,761 137,041 33.44%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
NP Margin 11.80% 8.61% 22.21% 36.93% 33.21% 14.42% 10.79% -
ROE 0.89% 1.13% 2.85% 3.78% 3.61% 1.02% 3.02% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
RPS 6.84 11.70 16.74 13.55 10.97 5.61 16.79 -12.89%
EPS 1.03 1.24 3.11 3.78 3.07 1.72 1.69 -7.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.09 1.09 1.00 0.85 0.79 0.56 11.69%
Adjusted Per Share Value based on latest NOSH - 798,834
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
RPS 6.84 11.70 14.93 12.08 9.79 3.60 2.57 16.23%
EPS 1.03 1.24 2.77 3.37 2.74 0.52 0.26 23.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.09 0.9719 0.8916 0.7587 0.5068 0.0857 49.04%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 -
Price 0.405 0.665 0.90 1.45 0.91 0.79 1.39 -
P/RPS 5.92 5.68 5.37 10.70 8.30 14.08 8.28 -5.02%
P/EPS 39.41 53.76 28.92 38.35 29.64 98.07 82.25 -10.69%
EY 2.54 1.86 3.46 2.61 3.37 1.02 1.22 11.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.61 0.83 1.45 1.07 1.00 2.48 -25.98%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Date 30/11/20 27/11/19 27/11/18 22/11/17 30/11/16 26/11/15 02/05/14 -
Price 0.40 0.62 0.74 1.38 0.94 0.89 1.55 -
P/RPS 5.85 5.30 4.42 10.18 8.57 15.87 9.23 -6.76%
P/EPS 38.93 50.12 23.78 36.50 30.62 110.48 91.72 -12.33%
EY 2.57 2.00 4.20 2.74 3.27 0.91 1.09 14.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.57 0.68 1.38 1.11 1.13 2.77 -27.23%

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