[SUNSURIA] YoY TTM Result on 30-Sep-2017 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Sep-2017 [#4]
Profit Trend
QoQ- 6.64%
YoY- 107.01%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Revenue 197,083 534,257 491,479 398,478 207,148 89,745 38,079 28.74%
PBT 49,148 204,299 165,713 138,009 57,397 14,818 4,860 42.70%
Tax -22,487 -72,362 -36,417 -30,127 -11,139 -1,496 -1,128 58.39%
NP 26,661 131,937 129,296 107,882 46,258 13,322 3,732 35.28%
-
NP to SH 30,167 126,824 101,597 90,749 43,839 13,298 3,564 38.85%
-
Tax Rate 45.75% 35.42% 21.98% 21.83% 19.41% 10.10% 23.21% -
Total Cost 170,422 402,320 362,183 290,596 160,890 76,423 34,347 27.91%
-
Net Worth 1,030,304 976,549 870,729 798,832 687,691 454,061 76,743 49.05%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Net Worth 1,030,304 976,549 870,729 798,832 687,691 454,061 76,743 49.05%
NOSH 895,917 895,917 798,834 798,834 799,641 574,761 137,041 33.44%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
NP Margin 13.53% 24.70% 26.31% 27.07% 22.33% 14.84% 9.80% -
ROE 2.93% 12.99% 11.67% 11.36% 6.37% 2.93% 4.64% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
RPS 22.00 59.63 61.52 49.88 25.91 15.61 27.79 -3.52%
EPS 3.37 14.16 12.72 11.36 5.48 2.31 2.60 4.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.09 1.09 1.00 0.86 0.79 0.56 11.69%
Adjusted Per Share Value based on latest NOSH - 798,834
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
RPS 21.93 59.45 54.69 44.34 23.05 9.99 4.24 28.73%
EPS 3.36 14.11 11.31 10.10 4.88 1.48 0.40 38.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1465 1.0867 0.9689 0.8889 0.7653 0.5053 0.0854 49.05%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 -
Price 0.405 0.665 0.90 1.45 0.91 0.79 1.39 -
P/RPS 1.84 1.12 1.46 2.91 3.51 5.06 5.00 -14.24%
P/EPS 12.03 4.70 7.08 12.76 16.60 34.15 53.45 -20.48%
EY 8.31 21.29 14.13 7.83 6.02 2.93 1.87 25.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.61 0.83 1.45 1.06 1.00 2.48 -25.98%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Date 30/11/20 27/11/19 27/11/18 22/11/17 30/11/16 26/11/15 02/05/14 -
Price 0.40 0.62 0.74 1.38 0.94 0.89 1.55 -
P/RPS 1.82 1.04 1.20 2.77 3.63 5.70 5.58 -15.81%
P/EPS 11.88 4.38 5.82 12.15 17.15 38.47 59.60 -21.95%
EY 8.42 22.83 17.19 8.23 5.83 2.60 1.68 28.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.57 0.68 1.38 1.09 1.13 2.77 -27.23%

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