[SUNSURIA] YoY TTM Result on 31-Mar-2020 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
22-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Mar-2020 [#2]
Profit Trend
QoQ- -65.9%
YoY- -72.0%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 424,046 307,845 192,393 317,874 573,543 480,891 313,556 5.15%
PBT 31,207 41,641 43,598 70,040 235,889 174,885 93,694 -16.73%
Tax -13,891 -16,904 -21,661 -30,379 -64,710 -36,762 -20,717 -6.44%
NP 17,316 24,737 21,937 39,661 171,179 138,123 72,977 -21.30%
-
NP to SH 13,217 21,683 22,458 42,726 152,613 113,339 59,925 -22.26%
-
Tax Rate 44.51% 40.59% 49.68% 43.37% 27.43% 21.02% 22.11% -
Total Cost 406,730 283,108 170,456 278,213 402,364 342,768 240,579 9.14%
-
Net Worth 1,057,182 1,039,264 1,021,345 1,012,386 902,682 822,799 728,364 6.40%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - 17,918 - - - - -
Div Payout % - - 79.79% - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 1,057,182 1,039,264 1,021,345 1,012,386 902,682 822,799 728,364 6.40%
NOSH 895,917 895,917 895,917 895,917 798,834 798,834 800,400 1.89%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 4.08% 8.04% 11.40% 12.48% 29.85% 28.72% 23.27% -
ROE 1.25% 2.09% 2.20% 4.22% 16.91% 13.77% 8.23% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 47.33 34.36 21.47 35.48 71.80 60.20 39.17 3.20%
EPS 1.48 2.42 2.51 4.77 19.10 14.19 7.49 -23.67%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.16 1.14 1.13 1.13 1.03 0.91 4.42%
Adjusted Per Share Value based on latest NOSH - 895,917
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 47.19 34.26 21.41 35.37 63.82 53.51 34.89 5.15%
EPS 1.47 2.41 2.50 4.75 16.98 12.61 6.67 -22.27%
DPS 0.00 0.00 1.99 0.00 0.00 0.00 0.00 -
NAPS 1.1764 1.1565 1.1365 1.1266 1.0045 0.9156 0.8105 6.40%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.33 0.43 0.495 0.42 0.675 1.13 1.36 -
P/RPS 0.70 1.25 2.31 1.18 0.94 1.88 3.47 -23.40%
P/EPS 22.37 17.77 19.75 8.81 3.53 7.96 18.17 3.52%
EY 4.47 5.63 5.06 11.35 28.30 12.56 5.51 -3.42%
DY 0.00 0.00 4.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.37 0.43 0.37 0.60 1.10 1.49 -24.30%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 30/05/22 28/05/21 22/05/20 30/05/19 24/05/18 24/05/17 -
Price 0.41 0.425 0.47 0.445 0.66 1.10 1.41 -
P/RPS 0.87 1.24 2.19 1.25 0.92 1.83 3.60 -21.06%
P/EPS 27.79 17.56 18.75 9.33 3.45 7.75 18.83 6.69%
EY 3.60 5.69 5.33 10.72 28.95 12.90 5.31 -6.26%
DY 0.00 0.00 4.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.41 0.39 0.58 1.07 1.55 -21.95%

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