[SUNSURIA] YoY TTM Result on 31-Mar-2021 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Mar-2021 [#2]
Profit Trend
QoQ- -14.79%
YoY- -47.44%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 610,611 424,046 307,845 192,393 317,874 573,543 480,891 4.05%
PBT 68,458 31,207 41,641 43,598 70,040 235,889 174,885 -14.45%
Tax -24,908 -13,891 -16,904 -21,661 -30,379 -64,710 -36,762 -6.27%
NP 43,550 17,316 24,737 21,937 39,661 171,179 138,123 -17.48%
-
NP to SH 13,930 13,217 21,683 22,458 42,726 152,613 113,339 -29.46%
-
Tax Rate 36.38% 44.51% 40.59% 49.68% 43.37% 27.43% 21.02% -
Total Cost 567,061 406,730 283,108 170,456 278,213 402,364 342,768 8.74%
-
Net Worth 1,066,141 1,057,182 1,039,264 1,021,345 1,012,386 902,682 822,799 4.40%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 179 - - 17,918 - - - -
Div Payout % 1.29% - - 79.79% - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,066,141 1,057,182 1,039,264 1,021,345 1,012,386 902,682 822,799 4.40%
NOSH 895,917 895,917 895,917 895,917 895,917 798,834 798,834 1.92%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 7.13% 4.08% 8.04% 11.40% 12.48% 29.85% 28.72% -
ROE 1.31% 1.25% 2.09% 2.20% 4.22% 16.91% 13.77% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 68.15 47.33 34.36 21.47 35.48 71.80 60.20 2.08%
EPS 1.55 1.48 2.42 2.51 4.77 19.10 14.19 -30.83%
DPS 0.02 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.19 1.18 1.16 1.14 1.13 1.13 1.03 2.43%
Adjusted Per Share Value based on latest NOSH - 895,917
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 67.95 47.19 34.26 21.41 35.37 63.82 53.51 4.05%
EPS 1.55 1.47 2.41 2.50 4.75 16.98 12.61 -29.46%
DPS 0.02 0.00 0.00 1.99 0.00 0.00 0.00 -
NAPS 1.1864 1.1764 1.1565 1.1365 1.1266 1.0045 0.9156 4.40%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.52 0.33 0.43 0.495 0.42 0.675 1.13 -
P/RPS 0.76 0.70 1.25 2.31 1.18 0.94 1.88 -13.99%
P/EPS 33.44 22.37 17.77 19.75 8.81 3.53 7.96 26.99%
EY 2.99 4.47 5.63 5.06 11.35 28.30 12.56 -21.25%
DY 0.04 0.00 0.00 4.04 0.00 0.00 0.00 -
P/NAPS 0.44 0.28 0.37 0.43 0.37 0.60 1.10 -14.15%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 26/05/23 30/05/22 28/05/21 22/05/20 30/05/19 24/05/18 -
Price 0.495 0.41 0.425 0.47 0.445 0.66 1.10 -
P/RPS 0.73 0.87 1.24 2.19 1.25 0.92 1.83 -14.18%
P/EPS 31.84 27.79 17.56 18.75 9.33 3.45 7.75 26.52%
EY 3.14 3.60 5.69 5.33 10.72 28.95 12.90 -20.96%
DY 0.04 0.00 0.00 4.26 0.00 0.00 0.00 -
P/NAPS 0.42 0.35 0.37 0.41 0.39 0.58 1.07 -14.41%

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