[SUNSURIA] YoY TTM Result on 30-Sep-2016 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Sep-2016 [#4]
Profit Trend
QoQ- 83.27%
YoY- 229.67%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Revenue 534,257 491,479 398,478 207,148 89,745 38,079 18,497 67.71%
PBT 204,299 165,713 138,009 57,397 14,818 4,860 1,740 108.07%
Tax -72,362 -36,417 -30,127 -11,139 -1,496 -1,128 -751 101.84%
NP 131,937 129,296 107,882 46,258 13,322 3,732 989 112.19%
-
NP to SH 126,824 101,597 90,749 43,839 13,298 3,564 989 110.91%
-
Tax Rate 35.42% 21.98% 21.83% 19.41% 10.10% 23.21% 43.16% -
Total Cost 402,320 362,183 290,596 160,890 76,423 34,347 17,508 61.92%
-
Net Worth 976,549 870,729 798,832 687,691 454,061 76,743 67,799 50.70%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Net Worth 976,549 870,729 798,832 687,691 454,061 76,743 67,799 50.70%
NOSH 895,917 798,834 798,834 799,641 574,761 137,041 125,555 35.27%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
NP Margin 24.70% 26.31% 27.07% 22.33% 14.84% 9.80% 5.35% -
ROE 12.99% 11.67% 11.36% 6.37% 2.93% 4.64% 1.46% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
RPS 59.63 61.52 49.88 25.91 15.61 27.79 14.73 23.98%
EPS 14.16 12.72 11.36 5.48 2.31 2.60 0.79 55.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.09 1.00 0.86 0.79 0.56 0.54 11.40%
Adjusted Per Share Value based on latest NOSH - 799,641
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
RPS 59.63 54.86 44.48 23.12 10.02 4.25 2.06 67.77%
EPS 14.16 11.34 10.13 4.89 1.48 0.40 0.11 111.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.9719 0.8916 0.7676 0.5068 0.0857 0.0757 50.69%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 29/03/13 -
Price 0.665 0.90 1.45 0.91 0.79 1.39 0.50 -
P/RPS 1.12 1.46 2.91 3.51 5.06 5.00 3.39 -15.65%
P/EPS 4.70 7.08 12.76 16.60 34.15 53.45 63.48 -32.98%
EY 21.29 14.13 7.83 6.02 2.93 1.87 1.58 49.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.83 1.45 1.06 1.00 2.48 0.93 -6.27%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Date 27/11/19 27/11/18 22/11/17 30/11/16 26/11/15 02/05/14 29/05/13 -
Price 0.62 0.74 1.38 0.94 0.89 1.55 0.50 -
P/RPS 1.04 1.20 2.77 3.63 5.70 5.58 3.39 -16.61%
P/EPS 4.38 5.82 12.15 17.15 38.47 59.60 63.48 -33.70%
EY 22.83 17.19 8.23 5.83 2.60 1.68 1.58 50.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.68 1.38 1.09 1.13 2.77 0.93 -7.25%

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