[SUNSURIA] YoY TTM Result on 30-Jun-2015 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Jun-2015 [#3]
Profit Trend
QoQ- 107.04%
YoY- 110.25%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 CAGR
Revenue 465,971 377,941 151,670 72,029 19,759 18,545 18,116 64.78%
PBT 173,484 125,298 28,567 10,720 2,054 2,024 2,628 90.49%
Tax -33,914 -28,264 -6,795 -1,507 -680 -756 -879 75.39%
NP 139,570 97,034 21,772 9,213 1,374 1,268 1,749 96.13%
-
NP to SH 106,943 85,095 23,920 9,207 1,374 1,268 1,748 88.28%
-
Tax Rate 19.55% 22.56% 23.79% 14.06% 33.11% 37.35% 33.45% -
Total Cost 326,401 280,907 129,898 62,816 18,385 17,277 16,367 58.46%
-
Net Worth 846,764 758,890 649,536 96,668 72,368 72,719 68,458 47.23%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 846,764 758,890 649,536 96,668 72,368 72,719 68,458 47.23%
NOSH 798,834 798,834 792,117 158,473 131,578 134,666 129,166 32.34%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 29.95% 25.67% 14.35% 12.79% 6.95% 6.84% 9.65% -
ROE 12.63% 11.21% 3.68% 9.52% 1.90% 1.74% 2.55% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 CAGR
RPS 58.33 47.31 19.15 45.45 15.02 13.77 14.03 24.50%
EPS 13.39 10.65 3.02 5.81 1.04 0.94 1.35 42.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.95 0.82 0.61 0.55 0.54 0.53 11.25%
Adjusted Per Share Value based on latest NOSH - 158,473
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 CAGR
RPS 52.01 42.18 16.93 8.04 2.21 2.07 2.02 64.81%
EPS 11.94 9.50 2.67 1.03 0.15 0.14 0.20 87.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9451 0.8471 0.725 0.1079 0.0808 0.0812 0.0764 47.23%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 30/12/11 -
Price 0.95 1.47 0.83 0.93 0.895 0.50 0.50 -
P/RPS 1.63 3.11 4.33 2.05 5.96 3.63 3.56 -11.32%
P/EPS 7.10 13.80 27.49 16.01 85.71 53.10 36.95 -22.40%
EY 14.09 7.25 3.64 6.25 1.17 1.88 2.71 28.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.55 1.01 1.52 1.63 0.93 0.94 -0.66%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 CAGR
Date 27/08/18 24/08/17 24/08/16 28/08/15 28/02/14 20/02/13 17/02/12 -
Price 0.97 1.43 0.83 0.785 1.55 0.50 0.50 -
P/RPS 1.66 3.02 4.33 1.73 10.32 3.63 3.56 -11.07%
P/EPS 7.25 13.42 27.49 13.51 148.43 53.10 36.95 -22.15%
EY 13.80 7.45 3.64 7.40 0.67 1.88 2.71 28.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.51 1.01 1.29 2.82 0.93 0.94 -0.33%

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