[SUNSURIA] YoY TTM Result on 31-Dec-2015 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- 61.91%
YoY- 307.01%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
Revenue 463,603 445,499 248,692 88,846 51,392 79,044 18,435 79.60%
PBT 154,827 158,212 67,252 21,179 6,460 8,481 1,752 125.64%
Tax -42,392 -34,935 -13,219 -2,615 -1,912 -3,020 -750 108.06%
NP 112,435 123,277 54,033 18,564 4,548 5,461 1,002 135.65%
-
NP to SH 91,428 100,957 45,067 21,531 4,379 5,290 1,002 126.96%
-
Tax Rate 27.38% 22.08% 19.66% 12.35% 29.60% 35.61% 42.81% -
Total Cost 351,168 322,222 194,659 70,282 46,844 73,583 17,433 72.51%
-
Net Worth 806,822 822,799 703,602 587,875 88,339 90,352 70,994 55.48%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
Net Worth 806,822 822,799 703,602 587,875 88,339 90,352 70,994 55.48%
NOSH 798,834 798,834 799,548 734,843 157,749 158,513 131,470 38.77%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
NP Margin 24.25% 27.67% 21.73% 20.89% 8.85% 6.91% 5.44% -
ROE 11.33% 12.27% 6.41% 3.66% 4.96% 5.85% 1.41% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
RPS 58.03 55.77 31.10 12.09 32.58 49.87 14.02 29.42%
EPS 11.45 12.64 5.64 2.93 2.78 3.34 0.76 63.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.03 0.88 0.80 0.56 0.57 0.54 12.04%
Adjusted Per Share Value based on latest NOSH - 734,843
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
RPS 51.75 49.73 27.76 9.92 5.74 8.82 2.06 79.57%
EPS 10.20 11.27 5.03 2.40 0.49 0.59 0.11 127.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9006 0.9184 0.7853 0.6562 0.0986 0.1008 0.0792 55.49%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 30/06/14 31/12/14 28/06/13 -
Price 0.61 1.30 0.99 0.905 1.31 1.31 0.50 -
P/RPS 1.05 2.33 3.18 7.49 4.02 2.63 3.57 -19.92%
P/EPS 5.33 10.29 17.56 30.89 47.19 39.25 65.60 -36.60%
EY 18.76 9.72 5.69 3.24 2.12 2.55 1.52 57.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.26 1.13 1.13 2.34 2.30 0.93 -7.64%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
Date 28/02/19 26/02/18 27/02/17 26/02/16 12/08/14 17/02/15 22/08/13 -
Price 0.63 1.30 1.32 0.845 1.28 1.52 0.50 -
P/RPS 1.09 2.33 4.24 6.99 3.93 3.05 3.57 -19.38%
P/EPS 5.50 10.29 23.42 28.84 46.11 45.55 65.60 -36.24%
EY 18.17 9.72 4.27 3.47 2.17 2.20 1.52 56.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.26 1.50 1.06 2.29 2.67 0.93 -7.09%

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