[SUNSURIA] YoY TTM Result on 30-Sep-2019 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
30-Sep-2019 [#4]
Profit Trend
QoQ- -9.8%
YoY- 24.83%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 402,496 238,598 197,083 534,257 491,479 398,478 207,148 11.70%
PBT 35,830 38,544 49,148 204,299 165,713 138,009 57,397 -7.54%
Tax -15,600 -14,970 -22,487 -72,362 -36,417 -30,127 -11,139 5.77%
NP 20,230 23,574 26,661 131,937 129,296 107,882 46,258 -12.87%
-
NP to SH 17,635 21,808 30,167 126,824 101,597 90,749 43,839 -14.07%
-
Tax Rate 43.54% 38.84% 45.75% 35.42% 21.98% 21.83% 19.41% -
Total Cost 382,266 215,024 170,422 402,320 362,183 290,596 160,890 15.50%
-
Net Worth 1,048,223 1,030,304 1,030,304 976,549 870,729 798,832 687,691 7.27%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - 17,918 - - - - - -
Div Payout % - 82.16% - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 1,048,223 1,030,304 1,030,304 976,549 870,729 798,832 687,691 7.27%
NOSH 895,917 895,917 895,917 895,917 798,834 798,834 799,641 1.91%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 5.03% 9.88% 13.53% 24.70% 26.31% 27.07% 22.33% -
ROE 1.68% 2.12% 2.93% 12.99% 11.67% 11.36% 6.37% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 44.93 26.63 22.00 59.63 61.52 49.88 25.91 9.60%
EPS 1.97 2.43 3.37 14.16 12.72 11.36 5.48 -15.67%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.15 1.15 1.09 1.09 1.00 0.86 5.26%
Adjusted Per Share Value based on latest NOSH - 895,917
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 44.93 26.63 22.00 59.63 54.86 44.48 23.12 11.70%
EPS 1.97 2.43 3.37 14.16 11.34 10.13 4.89 -14.05%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.15 1.15 1.09 0.9719 0.8916 0.7676 7.27%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.38 0.47 0.405 0.665 0.90 1.45 0.91 -
P/RPS 0.85 1.76 1.84 1.12 1.46 2.91 3.51 -21.04%
P/EPS 19.31 19.31 12.03 4.70 7.08 12.76 16.60 2.55%
EY 5.18 5.18 8.31 21.29 14.13 7.83 6.02 -2.47%
DY 0.00 4.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.41 0.35 0.61 0.83 1.45 1.06 -18.08%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 29/11/21 30/11/20 27/11/19 27/11/18 22/11/17 30/11/16 -
Price 0.41 0.45 0.40 0.62 0.74 1.38 0.94 -
P/RPS 0.91 1.69 1.82 1.04 1.20 2.77 3.63 -20.58%
P/EPS 20.83 18.49 11.88 4.38 5.82 12.15 17.15 3.29%
EY 4.80 5.41 8.42 22.83 17.19 8.23 5.83 -3.18%
DY 0.00 4.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.35 0.57 0.68 1.38 1.09 -17.24%

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