[SUNSURIA] YoY Quarter Result on 30-Sep-2018 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Sep-2018 [#4]
Profit Trend
QoQ- -2.55%
YoY- -17.7%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 65,496 61,302 104,807 133,763 108,255 87,718 32,240 12.52%
PBT 13,778 22,120 23,227 39,015 46,786 34,075 5,245 17.44%
Tax -4,374 -14,884 -14,201 -9,307 -6,804 -4,941 -597 39.32%
NP 9,404 7,236 9,026 29,708 39,982 29,134 4,648 12.45%
-
NP to SH 7,794 9,206 11,083 24,857 30,203 24,549 4,630 9.05%
-
Tax Rate 31.75% 67.29% 61.14% 23.85% 14.54% 14.50% 11.38% -
Total Cost 56,092 54,066 95,781 104,055 68,273 58,584 27,592 12.53%
-
Net Worth 1,030,304 1,030,304 976,549 870,729 798,832 679,695 454,061 14.61%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,030,304 1,030,304 976,549 870,729 798,832 679,695 454,061 14.61%
NOSH 895,917 895,917 895,917 798,834 798,834 799,641 574,761 7.67%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 14.36% 11.80% 8.61% 22.21% 36.93% 33.21% 14.42% -
ROE 0.76% 0.89% 1.13% 2.85% 3.78% 3.61% 1.02% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 7.31 6.84 11.70 16.74 13.55 10.97 5.61 4.50%
EPS 0.87 1.03 1.24 3.11 3.78 3.07 1.72 -10.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.15 1.09 1.09 1.00 0.85 0.79 6.45%
Adjusted Per Share Value based on latest NOSH - 798,834
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 7.29 6.82 11.66 14.88 12.05 9.76 3.59 12.51%
EPS 0.87 1.02 1.23 2.77 3.36 2.73 0.52 8.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1465 1.1465 1.0867 0.9689 0.8889 0.7564 0.5053 14.61%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.47 0.405 0.665 0.90 1.45 0.91 0.79 -
P/RPS 6.43 5.92 5.68 5.37 10.70 8.30 14.08 -12.23%
P/EPS 54.03 39.41 53.76 28.92 38.35 29.64 98.07 -9.44%
EY 1.85 2.54 1.86 3.46 2.61 3.37 1.02 10.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.61 0.83 1.45 1.07 1.00 -13.79%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 30/11/20 27/11/19 27/11/18 22/11/17 30/11/16 26/11/15 -
Price 0.45 0.40 0.62 0.74 1.38 0.94 0.89 -
P/RPS 6.16 5.85 5.30 4.42 10.18 8.57 15.87 -14.57%
P/EPS 51.73 38.93 50.12 23.78 36.50 30.62 110.48 -11.86%
EY 1.93 2.57 2.00 4.20 2.74 3.27 0.91 13.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.35 0.57 0.68 1.38 1.11 1.13 -16.23%

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