[SUNSURIA] YoY TTM Result on 31-Dec-2014 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- 14.58%
YoY- 285.01%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 445,499 248,692 88,846 79,044 18,435 19,140 18,960 62.41%
PBT 158,212 67,252 21,179 8,481 1,752 2,711 2,762 86.23%
Tax -34,935 -13,219 -2,615 -3,020 -750 -828 -913 75.04%
NP 123,277 54,033 18,564 5,461 1,002 1,883 1,849 90.63%
-
NP to SH 100,957 45,067 21,531 5,290 1,002 1,883 1,848 84.88%
-
Tax Rate 22.08% 19.66% 12.35% 35.61% 42.81% 30.54% 33.06% -
Total Cost 322,222 194,659 70,282 73,583 17,433 17,257 17,111 56.98%
-
Net Worth 822,799 703,602 587,875 90,352 70,994 71,018 69,044 46.32%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 822,799 703,602 587,875 90,352 70,994 71,018 69,044 46.32%
NOSH 798,834 799,548 734,843 158,513 131,470 131,515 132,777 31.74%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 27.67% 21.73% 20.89% 6.91% 5.44% 9.84% 9.75% -
ROE 12.27% 6.41% 3.66% 5.85% 1.41% 2.65% 2.68% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 55.77 31.10 12.09 49.87 14.02 14.55 14.28 23.27%
EPS 12.64 5.64 2.93 3.34 0.76 1.43 1.39 40.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.88 0.80 0.57 0.54 0.54 0.52 11.07%
Adjusted Per Share Value based on latest NOSH - 158,513
31/12/17 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 49.73 27.76 9.92 8.82 2.06 2.14 2.12 62.36%
EPS 11.27 5.03 2.40 0.59 0.11 0.21 0.21 84.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9184 0.7853 0.6562 0.1008 0.0792 0.0793 0.0771 46.31%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 28/06/13 29/06/12 30/06/11 -
Price 1.30 0.99 0.905 1.31 0.50 0.50 0.50 -
P/RPS 2.33 3.18 7.49 2.63 3.57 3.44 3.50 -6.05%
P/EPS 10.29 17.56 30.89 39.25 65.60 34.92 35.92 -17.47%
EY 9.72 5.69 3.24 2.55 1.52 2.86 2.78 21.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.13 1.13 2.30 0.93 0.93 0.96 4.26%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Date 26/02/18 27/02/17 26/02/16 17/02/15 22/08/13 13/08/12 16/08/11 -
Price 1.30 1.32 0.845 1.52 0.50 0.50 0.50 -
P/RPS 2.33 4.24 6.99 3.05 3.57 3.44 3.50 -6.05%
P/EPS 10.29 23.42 28.84 45.55 65.60 34.92 35.92 -17.47%
EY 9.72 4.27 3.47 2.20 1.52 2.86 2.78 21.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.50 1.06 2.67 0.93 0.93 0.96 4.26%

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