[SUNSURIA] YoY Quarter Result on 31-Mar-2018 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Mar-2018 [#2]
Profit Trend
QoQ- 45.82%
YoY- 68.75%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 62,951 68,080 249,014 139,074 103,682 38,818 17,073 24.26%
PBT 8,530 13,639 129,282 48,220 31,547 5,105 2,098 26.30%
Tax -3,609 -3,726 -33,594 -11,276 -9,449 -1,951 -624 33.94%
NP 4,921 9,913 95,688 36,944 22,098 3,154 1,474 22.23%
-
NP to SH 5,118 9,016 91,576 30,391 18,009 3,151 1,473 23.04%
-
Tax Rate 42.31% 27.32% 25.99% 23.38% 29.95% 38.22% 29.74% -
Total Cost 58,030 58,167 153,326 102,130 81,584 35,664 15,599 24.45%
-
Net Worth 1,021,345 1,012,386 902,682 822,799 728,364 593,560 91,864 49.34%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,021,345 1,012,386 902,682 822,799 728,364 593,560 91,864 49.34%
NOSH 895,917 895,917 798,834 798,834 800,400 732,790 158,387 33.44%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 7.82% 14.56% 38.43% 26.56% 21.31% 8.13% 8.63% -
ROE 0.50% 0.89% 10.14% 3.69% 2.47% 0.53% 1.60% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 7.03 7.60 31.17 17.41 12.95 5.30 10.78 -6.87%
EPS 0.57 1.01 11.46 3.80 2.25 0.43 0.93 -7.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.13 1.13 1.03 0.91 0.81 0.58 11.90%
Adjusted Per Share Value based on latest NOSH - 798,834
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 7.01 7.58 27.71 15.48 11.54 4.32 1.90 24.28%
EPS 0.57 1.00 10.19 3.38 2.00 0.35 0.16 23.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1365 1.1266 1.0045 0.9156 0.8105 0.6605 0.1022 49.34%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.495 0.42 0.675 1.13 1.36 0.905 1.52 -
P/RPS 7.04 5.53 2.17 6.49 10.50 17.08 14.10 -10.92%
P/EPS 86.65 41.74 5.89 29.70 60.44 210.47 163.44 -10.02%
EY 1.15 2.40 16.98 3.37 1.65 0.48 0.61 11.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.37 0.60 1.10 1.49 1.12 2.62 -25.98%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 22/05/20 30/05/19 24/05/18 24/05/17 23/05/16 20/05/15 -
Price 0.47 0.445 0.66 1.10 1.41 0.84 1.95 -
P/RPS 6.69 5.86 2.12 6.32 10.88 15.86 18.09 -15.26%
P/EPS 82.27 44.22 5.76 28.91 62.67 195.35 209.68 -14.42%
EY 1.22 2.26 17.37 3.46 1.60 0.51 0.48 16.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.58 1.07 1.55 1.04 3.36 -29.55%

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