[SUNSURIA] YoY TTM Result on 30-Jun-2018 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Jun-2018 [#3]
Profit Trend
QoQ- -5.64%
YoY- 25.67%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 234,404 240,588 563,213 465,971 377,941 151,670 72,029 21.71%
PBT 46,886 50,255 220,087 173,484 125,298 28,567 10,720 27.85%
Tax -25,480 -21,804 -67,468 -33,914 -28,264 -6,795 -1,507 60.13%
NP 21,406 28,451 152,619 139,570 97,034 21,772 9,213 15.07%
-
NP to SH 23,220 32,044 140,598 106,943 85,095 23,920 9,207 16.65%
-
Tax Rate 54.34% 43.39% 30.66% 19.55% 22.56% 23.79% 14.06% -
Total Cost 212,998 212,137 410,594 326,401 280,907 129,898 62,816 22.54%
-
Net Worth 1,021,345 1,021,345 934,413 846,764 758,890 649,536 96,668 48.07%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 17,918 - - - - - - -
Div Payout % 77.17% - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,021,345 1,021,345 934,413 846,764 758,890 649,536 96,668 48.07%
NOSH 895,917 895,917 889,917 798,834 798,834 792,117 158,473 33.43%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 9.13% 11.83% 27.10% 29.95% 25.67% 14.35% 12.79% -
ROE 2.27% 3.14% 15.05% 12.63% 11.21% 3.68% 9.52% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 26.16 26.85 63.29 58.33 47.31 19.15 45.45 -8.78%
EPS 2.59 3.58 15.80 13.39 10.65 3.02 5.81 -12.58%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.14 1.05 1.06 0.95 0.82 0.61 10.97%
Adjusted Per Share Value based on latest NOSH - 798,834
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 26.08 26.77 62.67 51.85 42.06 16.88 8.02 21.69%
EPS 2.58 3.57 15.65 11.90 9.47 2.66 1.02 16.71%
DPS 1.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1365 1.1365 1.0398 0.9423 0.8445 0.7228 0.1076 48.07%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.465 0.425 0.685 0.95 1.47 0.83 0.93 -
P/RPS 1.78 1.58 1.08 1.63 3.11 4.33 2.05 -2.32%
P/EPS 17.94 11.88 4.34 7.10 13.80 27.49 16.01 1.91%
EY 5.57 8.42 23.06 14.09 7.25 3.64 6.25 -1.89%
DY 4.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.65 0.90 1.55 1.01 1.52 -19.60%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 26/08/20 28/08/19 27/08/18 24/08/17 24/08/16 28/08/15 -
Price 0.465 0.475 0.73 0.97 1.43 0.83 0.785 -
P/RPS 1.78 1.77 1.15 1.66 3.02 4.33 1.73 0.47%
P/EPS 17.94 13.28 4.62 7.25 13.42 27.49 13.51 4.83%
EY 5.57 7.53 21.64 13.80 7.45 3.64 7.40 -4.62%
DY 4.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.70 0.92 1.51 1.01 1.29 -17.37%

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