[SUNSURIA] YoY TTM Result on 30-Jun-2016 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Jun-2016 [#3]
Profit Trend
QoQ- 3.06%
YoY- 159.8%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 CAGR
Revenue 563,213 465,971 377,941 151,670 72,029 19,759 18,545 69.08%
PBT 220,087 173,484 125,298 28,567 10,720 2,054 2,024 105.75%
Tax -67,468 -33,914 -28,264 -6,795 -1,507 -680 -756 99.59%
NP 152,619 139,570 97,034 21,772 9,213 1,374 1,268 108.99%
-
NP to SH 140,598 106,943 85,095 23,920 9,207 1,374 1,268 106.37%
-
Tax Rate 30.66% 19.55% 22.56% 23.79% 14.06% 33.11% 37.35% -
Total Cost 410,594 326,401 280,907 129,898 62,816 18,385 17,277 62.82%
-
Net Worth 934,413 846,764 758,890 649,536 96,668 72,368 72,719 48.12%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 CAGR
Net Worth 934,413 846,764 758,890 649,536 96,668 72,368 72,719 48.12%
NOSH 889,917 798,834 798,834 792,117 158,473 131,578 134,666 33.71%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 CAGR
NP Margin 27.10% 29.95% 25.67% 14.35% 12.79% 6.95% 6.84% -
ROE 15.05% 12.63% 11.21% 3.68% 9.52% 1.90% 1.74% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 CAGR
RPS 63.29 58.33 47.31 19.15 45.45 15.02 13.77 26.45%
EPS 15.80 13.39 10.65 3.02 5.81 1.04 0.94 54.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.06 0.95 0.82 0.61 0.55 0.54 10.77%
Adjusted Per Share Value based on latest NOSH - 792,117
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 CAGR
RPS 62.86 52.01 42.18 16.93 8.04 2.21 2.07 69.08%
EPS 15.69 11.94 9.50 2.67 1.03 0.15 0.14 106.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.043 0.9451 0.8471 0.725 0.1079 0.0808 0.0812 48.11%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 -
Price 0.685 0.95 1.47 0.83 0.93 0.895 0.50 -
P/RPS 1.08 1.63 3.11 4.33 2.05 5.96 3.63 -17.01%
P/EPS 4.34 7.10 13.80 27.49 16.01 85.71 53.10 -31.97%
EY 23.06 14.09 7.25 3.64 6.25 1.17 1.88 47.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.90 1.55 1.01 1.52 1.63 0.93 -5.36%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 CAGR
Date 28/08/19 27/08/18 24/08/17 24/08/16 28/08/15 28/02/14 20/02/13 -
Price 0.73 0.97 1.43 0.83 0.785 1.55 0.50 -
P/RPS 1.15 1.66 3.02 4.33 1.73 10.32 3.63 -16.21%
P/EPS 4.62 7.25 13.42 27.49 13.51 148.43 53.10 -31.32%
EY 21.64 13.80 7.45 3.64 7.40 0.67 1.88 45.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.92 1.51 1.01 1.29 2.82 0.93 -4.27%

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