Highlights

[SUNSURIA] YoY Quarter Result on 2020-06-30 [#3]

Stock [SUNSURIA]: SUNSURIA BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2020
Quarter 30-Jun-2020  [#3]
Profit Trend QoQ -     -68.83%    YoY -     -79.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Revenue 20,203 97,489 107,819 122,739 58,354 17,275 5,024 23.87%
  YoY % -79.28% -9.58% -12.16% 110.34% 237.79% 243.85% -
  Horiz. % 402.13% 1,940.47% 2,146.08% 2,443.05% 1,161.50% 343.85% 100.00%
PBT 4,523 24,308 40,110 41,511 9,907 5,526 607 36.20%
  YoY % -81.39% -39.40% -3.38% 319.01% 79.28% 810.38% -
  Horiz. % 745.14% 4,004.61% 6,607.91% 6,838.72% 1,632.13% 910.38% 100.00%
Tax -1,236 -9,811 -7,053 -9,901 -2,354 499 -107 45.70%
  YoY % 87.40% -39.10% 28.76% -320.60% -571.74% 566.36% -
  Horiz. % 1,155.14% 9,169.16% 6,591.59% 9,253.27% 2,200.00% -466.36% 100.00%
NP 3,287 14,497 33,057 31,610 7,553 6,025 500 33.60%
  YoY % -77.33% -56.15% 4.58% 318.51% 25.36% 1,105.00% -
  Horiz. % 657.40% 2,899.40% 6,611.40% 6,322.00% 1,510.60% 1,205.00% 100.00%
NP to SH 2,810 13,492 25,507 31,903 6,733 6,022 500 30.41%
  YoY % -79.17% -47.10% -20.05% 373.83% 11.81% 1,104.40% -
  Horiz. % 562.00% 2,698.40% 5,101.40% 6,380.60% 1,346.60% 1,204.40% 100.00%
Tax Rate 27.33 % 40.36 % 17.58 % 23.85 % 23.76 % -9.03 % 17.63 % 6.98%
  YoY % -32.28% 129.58% -26.29% 0.38% 363.12% -151.22% -
  Horiz. % 155.02% 228.93% 99.72% 135.28% 134.77% -51.22% 100.00%
Total Cost 16,916 82,992 74,762 91,129 50,801 11,250 4,524 22.49%
  YoY % -79.62% 11.01% -17.96% 79.38% 351.56% 148.67% -
  Horiz. % 373.92% 1,834.48% 1,652.56% 2,014.35% 1,122.92% 248.67% 100.00%
Net Worth 1,021,345 934,413 846,764 758,890 649,536 96,668 72,368 50.25%
  YoY % 9.30% 10.35% 11.58% 16.84% 571.92% 33.58% -
  Horiz. % 1,411.31% 1,291.19% 1,170.07% 1,048.65% 897.54% 133.58% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Net Worth 1,021,345 934,413 846,764 758,890 649,536 96,668 72,368 50.25%
  YoY % 9.30% 10.35% 11.58% 16.84% 571.92% 33.58% -
  Horiz. % 1,411.31% 1,291.19% 1,170.07% 1,048.65% 897.54% 133.58% 100.00%
NOSH 895,917 889,917 798,834 798,832 792,117 158,473 131,578 34.32%
  YoY % 0.67% 11.40% 0.00% 0.85% 399.84% 20.44% -
  Horiz. % 680.90% 676.34% 607.11% 607.11% 602.01% 120.44% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
NP Margin 16.27 % 14.87 % 30.66 % 25.75 % 12.94 % 34.88 % 9.95 % 7.86%
  YoY % 9.41% -51.50% 19.07% 99.00% -62.90% 250.55% -
  Horiz. % 163.52% 149.45% 308.14% 258.79% 130.05% 350.55% 100.00%
ROE 0.28 % 1.44 % 3.01 % 4.20 % 1.04 % 6.23 % 0.69 % -12.95%
  YoY % -80.56% -52.16% -28.33% 303.85% -83.31% 802.90% -
  Horiz. % 40.58% 208.70% 436.23% 608.70% 150.72% 902.90% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
RPS 2.26 10.95 13.50 15.36 7.37 10.90 3.82 -7.76%
  YoY % -79.36% -18.89% -12.11% 108.41% -32.39% 185.34% -
  Horiz. % 59.16% 286.65% 353.40% 402.09% 192.93% 285.34% 100.00%
EPS 0.31 1.52 3.19 3.99 0.85 3.80 0.38 -3.08%
  YoY % -79.61% -52.35% -20.05% 369.41% -77.63% 900.00% -
  Horiz. % 81.58% 400.00% 839.47% 1,050.00% 223.68% 1,000.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1400 1.0500 1.0600 0.9500 0.8200 0.6100 0.5500 11.86%
  YoY % 8.57% -0.94% 11.58% 15.85% 34.43% 10.91% -
  Horiz. % 207.27% 190.91% 192.73% 172.73% 149.09% 110.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,917
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
RPS 2.26 10.88 12.03 13.70 6.51 1.93 0.56 23.94%
  YoY % -79.23% -9.56% -12.19% 110.45% 237.31% 244.64% -
  Horiz. % 403.57% 1,942.86% 2,148.21% 2,446.43% 1,162.50% 344.64% 100.00%
EPS 0.31 1.51 2.85 3.56 0.75 0.67 0.06 28.74%
  YoY % -79.47% -47.02% -19.94% 374.67% 11.94% 1,016.67% -
  Horiz. % 516.67% 2,516.67% 4,750.00% 5,933.33% 1,250.00% 1,116.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1400 1.0430 0.9451 0.8471 0.7250 0.1079 0.0808 50.25%
  YoY % 9.30% 10.36% 11.57% 16.84% 571.92% 33.54% -
  Horiz. % 1,410.89% 1,290.84% 1,169.68% 1,048.39% 897.28% 133.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 31/12/13 -
Price 0.4250 0.6850 0.9500 1.4700 0.8300 0.9300 0.8950 -
P/RPS 18.85 6.25 7.04 9.57 11.27 8.53 23.44 -3.30%
  YoY % 201.60% -11.22% -26.44% -15.08% 32.12% -63.61% -
  Horiz. % 80.42% 26.66% 30.03% 40.83% 48.08% 36.39% 100.00%
P/EPS 135.50 45.18 29.75 36.81 97.65 24.47 235.53 -8.15%
  YoY % 199.91% 51.87% -19.18% -62.30% 299.06% -89.61% -
  Horiz. % 57.53% 19.18% 12.63% 15.63% 41.46% 10.39% 100.00%
EY 0.74 2.21 3.36 2.72 1.02 4.09 0.42 9.10%
  YoY % -66.52% -34.23% 23.53% 166.67% -75.06% 873.81% -
  Horiz. % 176.19% 526.19% 800.00% 647.62% 242.86% 973.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.37 0.65 0.90 1.55 1.01 1.52 1.63 -20.39%
  YoY % -43.08% -27.78% -41.94% 53.47% -33.55% -6.75% -
  Horiz. % 22.70% 39.88% 55.21% 95.09% 61.96% 93.25% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Date 26/08/20 28/08/19 27/08/18 24/08/17 24/08/16 28/08/15 28/02/14 -
Price 0.4750 0.7300 0.9700 1.4300 0.8300 0.7850 1.5500 -
P/RPS 21.06 6.66 7.19 9.31 11.27 7.20 40.59 -9.60%
  YoY % 216.22% -7.37% -22.77% -17.39% 56.53% -82.26% -
  Horiz. % 51.88% 16.41% 17.71% 22.94% 27.77% 17.74% 100.00%
P/EPS 151.45 48.15 30.38 35.81 97.65 20.66 407.89 -14.13%
  YoY % 214.54% 58.49% -15.16% -63.33% 372.65% -94.93% -
  Horiz. % 37.13% 11.80% 7.45% 8.78% 23.94% 5.07% 100.00%
EY 0.66 2.08 3.29 2.79 1.02 4.84 0.25 16.10%
  YoY % -68.27% -36.78% 17.92% 173.53% -78.93% 1,836.00% -
  Horiz. % 264.00% 832.00% 1,316.00% 1,116.00% 408.00% 1,936.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.42 0.70 0.92 1.51 1.01 1.29 2.82 -25.39%
  YoY % -40.00% -23.91% -39.07% 49.50% -21.71% -54.26% -
  Horiz. % 14.89% 24.82% 32.62% 53.55% 35.82% 45.74% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS