[SUNSURIA] YoY TTM Result on 31-Mar-2017 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Mar-2017 [#2]
Profit Trend
QoQ- 32.97%
YoY- 158.2%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
Revenue 317,874 573,543 480,891 313,556 110,591 73,103 19,162 54.00%
PBT 70,040 235,889 174,885 93,694 24,186 7,407 1,811 75.41%
Tax -30,379 -64,710 -36,762 -20,717 -3,942 -2,956 -735 77.21%
NP 39,661 171,179 138,123 72,977 20,244 4,451 1,076 74.12%
-
NP to SH 42,726 152,613 113,339 59,925 23,209 4,447 1,076 76.12%
-
Tax Rate 43.37% 27.43% 21.02% 22.11% 16.30% 39.91% 40.59% -
Total Cost 278,213 402,364 342,768 240,579 90,347 68,652 18,086 52.23%
-
Net Worth 1,012,386 902,682 822,799 728,364 593,560 91,864 71,978 50.15%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
Net Worth 1,012,386 902,682 822,799 728,364 593,560 91,864 71,978 50.15%
NOSH 895,917 798,834 798,834 800,400 732,790 158,387 130,869 34.41%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
NP Margin 12.48% 29.85% 28.72% 23.27% 18.31% 6.09% 5.62% -
ROE 4.22% 16.91% 13.77% 8.23% 3.91% 4.84% 1.49% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
RPS 35.48 71.80 60.20 39.17 15.09 46.15 14.64 14.57%
EPS 4.77 19.10 14.19 7.49 3.17 2.81 0.82 31.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.13 1.03 0.91 0.81 0.58 0.55 11.70%
Adjusted Per Share Value based on latest NOSH - 800,400
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
RPS 35.37 63.82 53.51 34.89 12.31 8.13 2.13 54.03%
EPS 4.75 16.98 12.61 6.67 2.58 0.49 0.12 76.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1266 1.0045 0.9156 0.8105 0.6605 0.1022 0.0801 50.14%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 30/09/13 -
Price 0.42 0.675 1.13 1.36 0.905 1.52 0.56 -
P/RPS 1.18 0.94 1.88 3.47 6.00 3.29 3.82 -16.52%
P/EPS 8.81 3.53 7.96 18.17 28.57 54.14 68.11 -26.98%
EY 11.35 28.30 12.56 5.51 3.50 1.85 1.47 36.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.60 1.10 1.49 1.12 2.62 1.02 -14.43%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
Date 22/05/20 30/05/19 24/05/18 24/05/17 23/05/16 20/05/15 25/11/13 -
Price 0.445 0.66 1.10 1.41 0.84 1.95 0.89 -
P/RPS 1.25 0.92 1.83 3.60 5.57 4.22 6.08 -21.58%
P/EPS 9.33 3.45 7.75 18.83 26.52 69.45 108.25 -31.39%
EY 10.72 28.95 12.90 5.31 3.77 1.44 0.92 45.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.58 1.07 1.55 1.04 3.36 1.62 -19.66%

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