[SUNSURIA] YoY Quarter Result on 31-Mar-2016 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Mar-2016 [#2]
Profit Trend
QoQ- -66.5%
YoY- 113.92%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
Revenue 249,014 139,074 103,682 38,818 17,073 5,005 4,278 86.84%
PBT 129,282 48,220 31,547 5,105 2,098 468 409 142.38%
Tax -33,594 -11,276 -9,449 -1,951 -624 -167 -182 123.13%
NP 95,688 36,944 22,098 3,154 1,474 301 227 153.35%
-
NP to SH 91,576 30,391 18,009 3,151 1,473 301 227 151.65%
-
Tax Rate 25.99% 23.38% 29.95% 38.22% 29.74% 35.68% 44.50% -
Total Cost 153,326 102,130 81,584 35,664 15,599 4,704 4,051 74.87%
-
Net Worth 902,682 822,799 728,364 593,560 91,864 71,978 72,105 47.50%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
Net Worth 902,682 822,799 728,364 593,560 91,864 71,978 72,105 47.50%
NOSH 798,834 798,834 800,400 732,790 158,387 130,869 133,529 31.67%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
NP Margin 38.43% 26.56% 21.31% 8.13% 8.63% 6.01% 5.31% -
ROE 10.14% 3.69% 2.47% 0.53% 1.60% 0.42% 0.31% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
RPS 31.17 17.41 12.95 5.30 10.78 3.82 3.20 41.92%
EPS 11.46 3.80 2.25 0.43 0.93 0.23 0.17 91.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.03 0.91 0.81 0.58 0.55 0.54 12.02%
Adjusted Per Share Value based on latest NOSH - 732,790
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
RPS 27.79 15.52 11.57 4.33 1.91 0.56 0.48 86.68%
EPS 10.22 3.39 2.01 0.35 0.16 0.03 0.03 145.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0076 0.9184 0.813 0.6625 0.1025 0.0803 0.0805 47.50%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 30/09/13 28/09/12 -
Price 0.675 1.13 1.36 0.905 1.52 0.56 0.50 -
P/RPS 2.17 6.49 10.50 17.08 14.10 14.64 15.61 -26.17%
P/EPS 5.89 29.70 60.44 210.47 163.44 243.48 294.12 -45.20%
EY 16.98 3.37 1.65 0.48 0.61 0.41 0.34 82.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.10 1.49 1.12 2.62 1.02 0.93 -6.51%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
Date 30/05/19 24/05/18 24/05/17 23/05/16 20/05/15 25/11/13 23/11/12 -
Price 0.66 1.10 1.41 0.84 1.95 0.89 0.50 -
P/RPS 2.12 6.32 10.88 15.86 18.09 23.27 15.61 -26.44%
P/EPS 5.76 28.91 62.67 195.35 209.68 386.96 294.12 -45.39%
EY 17.37 3.46 1.60 0.51 0.48 0.26 0.34 83.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.07 1.55 1.04 3.36 1.62 0.93 -7.00%

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