[SUNSURIA] YoY TTM Result on 30-Sep-2015 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Sep-2015 [#4]
Profit Trend
QoQ- 44.43%
YoY- 188.02%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 491,479 398,478 207,148 89,745 38,079 18,497 17,961 66.32%
PBT 165,713 138,009 57,397 14,818 4,860 1,740 2,567 89.79%
Tax -36,417 -30,127 -11,139 -1,496 -1,128 -751 -879 77.28%
NP 129,296 107,882 46,258 13,322 3,732 989 1,688 94.84%
-
NP to SH 101,597 90,749 43,839 13,298 3,564 989 1,688 87.75%
-
Tax Rate 21.98% 21.83% 19.41% 10.10% 23.21% 43.16% 34.24% -
Total Cost 362,183 290,596 160,890 76,423 34,347 17,508 16,273 61.12%
-
Net Worth 870,729 798,832 687,691 454,061 76,743 67,799 70,374 47.21%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 870,729 798,832 687,691 454,061 76,743 67,799 70,374 47.21%
NOSH 798,834 798,834 799,641 574,761 137,041 125,555 130,322 32.15%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 26.31% 27.07% 22.33% 14.84% 9.80% 5.35% 9.40% -
ROE 11.67% 11.36% 6.37% 2.93% 4.64% 1.46% 2.40% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 61.52 49.88 25.91 15.61 27.79 14.73 13.78 25.86%
EPS 12.72 11.36 5.48 2.31 2.60 0.79 1.30 42.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.00 0.86 0.79 0.56 0.54 0.54 11.40%
Adjusted Per Share Value based on latest NOSH - 574,761
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 54.86 44.48 23.12 10.02 4.25 2.06 2.00 66.38%
EPS 11.34 10.13 4.89 1.48 0.40 0.11 0.19 87.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9719 0.8916 0.7676 0.5068 0.0857 0.0757 0.0785 47.23%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 -
Price 0.90 1.45 0.91 0.79 1.39 0.50 0.50 -
P/RPS 1.46 2.91 3.51 5.06 5.00 3.39 3.63 -13.06%
P/EPS 7.08 12.76 16.60 34.15 53.45 63.48 38.60 -22.95%
EY 14.13 7.83 6.02 2.93 1.87 1.58 2.59 29.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.45 1.06 1.00 2.48 0.93 0.93 -1.73%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Date 27/11/18 22/11/17 30/11/16 26/11/15 02/05/14 29/05/13 24/05/12 -
Price 0.74 1.38 0.94 0.89 1.55 0.50 0.50 -
P/RPS 1.20 2.77 3.63 5.70 5.58 3.39 3.63 -15.64%
P/EPS 5.82 12.15 17.15 38.47 59.60 63.48 38.60 -25.23%
EY 17.19 8.23 5.83 2.60 1.68 1.58 2.59 33.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.38 1.09 1.13 2.77 0.93 0.93 -4.69%

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