Highlights

[SUMATEC] YoY Quarter Result on 2018-12-31 [#4]

Stock [SUMATEC]: SUMATEC RESOURCES BHD
Announcement Date 07-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     25.99%    YoY -     98.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 0 16,852 8,108 6,116 28,810 0 44,069 -
  YoY % 0.00% 107.84% 32.57% -78.77% 0.00% 0.00% -
  Horiz. % 0.00% 38.24% 18.40% 13.88% 65.37% 0.00% 100.00%
PBT -826 -61,553 -270 -8,675 23,018 90,570 -41,564 -47.94%
  YoY % 98.66% -22,697.41% 96.89% -137.69% -74.59% 317.90% -
  Horiz. % 1.99% 148.09% 0.65% 20.87% -55.38% -217.90% 100.00%
Tax 0 -3,991 1,783 154 -592 -151 -1,137 -
  YoY % 0.00% -323.84% 1,057.79% 126.01% -292.05% 86.72% -
  Horiz. % -0.00% 351.01% -156.82% -13.54% 52.07% 13.28% 100.00%
NP -826 -65,544 1,513 -8,521 22,426 90,419 -42,701 -48.17%
  YoY % 98.74% -4,432.06% 117.76% -138.00% -75.20% 311.75% -
  Horiz. % 1.93% 153.50% -3.54% 19.96% -52.52% -211.75% 100.00%
NP to SH -826 -65,544 1,513 -8,521 22,426 100,585 -51,034 -49.69%
  YoY % 98.74% -4,432.06% 117.76% -138.00% -77.70% 297.09% -
  Horiz. % 1.62% 128.43% -2.96% 16.70% -43.94% -197.09% 100.00%
Tax Rate - % - % - % - % 2.57 % 0.17 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 1,411.76% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 1,511.76% 100.00% -
Total Cost 826 82,396 6,595 14,637 6,384 -90,419 86,770 -53.95%
  YoY % -99.00% 1,149.37% -54.94% 129.28% 107.06% -204.21% -
  Horiz. % 0.95% 94.96% 7.60% 16.87% 7.36% -104.21% 100.00%
Net Worth 433,777 575,825 717,239 702,880 595,490 424,024 -130,746 -
  YoY % -24.67% -19.72% 2.04% 18.03% 40.44% 424.31% -
  Horiz. % -331.77% -440.41% -548.57% -537.59% -455.45% -324.31% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 433,777 575,825 717,239 702,880 595,490 424,024 -130,746 -
  YoY % -24.67% -19.72% 2.04% 18.03% 40.44% 424.31% -
  Horiz. % -331.77% -440.41% -548.57% -537.59% -455.45% -324.31% 100.00%
NOSH 4,252,725 4,151,591 3,755,182 3,820,000 3,402,804 536,739 214,338 64.50%
  YoY % 2.44% 10.56% -1.70% 12.26% 533.98% 150.42% -
  Horiz. % 1,984.12% 1,936.93% 1,751.99% 1,782.23% 1,587.58% 250.42% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 0.00 % -388.94 % 18.66 % -139.32 % 77.84 % 0.00 % -96.90 % -
  YoY % 0.00% -2,184.35% 113.39% -278.98% 0.00% 0.00% -
  Horiz. % -0.00% 401.38% -19.26% 143.78% -80.33% -0.00% 100.00%
ROE -0.19 % -11.38 % 0.21 % -1.21 % 3.77 % 23.72 % 0.00 % -
  YoY % 98.33% -5,519.05% 117.36% -132.10% -84.11% 0.00% -
  Horiz. % -0.80% -47.98% 0.89% -5.10% 15.89% 100.00% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS - 0.41 0.22 0.16 0.85 - 20.56 -
  YoY % 0.00% 86.36% 37.50% -81.18% 0.00% 0.00% -
  Horiz. % 0.00% 1.99% 1.07% 0.78% 4.13% 0.00% 100.00%
EPS -0.02 -1.58 0.04 -0.24 0.69 18.74 -23.81 -69.27%
  YoY % 98.73% -4,050.00% 116.67% -134.78% -96.32% 178.71% -
  Horiz. % 0.08% 6.64% -0.17% 1.01% -2.90% -78.71% 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 0.1020 0.1387 0.1910 0.1840 0.1750 0.7900 -0.6100 -
  YoY % -26.46% -27.38% 3.80% 5.14% -77.85% 229.51% -
  Horiz. % -16.72% -22.74% -31.31% -30.16% -28.69% -129.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,252,725
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS - 0.40 0.19 0.14 0.68 - 1.04 -
  YoY % 0.00% 110.53% 35.71% -79.41% 0.00% 0.00% -
  Horiz. % 0.00% 38.46% 18.27% 13.46% 65.38% 0.00% 100.00%
EPS -0.02 -1.54 0.04 -0.20 0.53 2.37 -1.20 -49.44%
  YoY % 98.70% -3,950.00% 120.00% -137.74% -77.64% 297.50% -
  Horiz. % 1.67% 128.33% -3.33% 16.67% -44.17% -197.50% 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 0.1020 0.1354 0.1687 0.1653 0.1400 0.0997 -0.0307 -
  YoY % -24.67% -19.74% 2.06% 18.07% 40.42% 424.76% -
  Horiz. % -332.25% -441.04% -549.51% -538.44% -456.03% -324.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.0100 0.0500 0.0750 0.1250 0.2050 0.2750 0.1900 -
P/RPS 0.00 12.32 34.74 78.07 24.21 0.00 0.00 -
  YoY % 0.00% -64.54% -55.50% 222.47% 0.00% 0.00% -
  Horiz. % 0.00% 50.89% 143.49% 322.47% 100.00% - -
P/EPS -51.49 -3.17 186.15 -56.04 31.11 1.47 -0.70 104.63%
  YoY % -1,524.29% -101.70% 432.17% -280.14% 2,016.33% 310.00% -
  Horiz. % 7,355.71% 452.86% -26,592.86% 8,005.71% -4,444.29% -210.00% 100.00%
EY -1.94 -31.58 0.54 -1.78 3.21 68.15 -142.96 -51.15%
  YoY % 93.86% -5,948.15% 130.34% -155.45% -95.29% 147.67% -
  Horiz. % 1.36% 22.09% -0.38% 1.25% -2.25% -47.67% 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 0.10 0.36 0.39 0.68 1.17 0.35 0.00 -
  YoY % -72.22% -7.69% -42.65% -41.88% 234.29% 0.00% -
  Horiz. % 28.57% 102.86% 111.43% 194.29% 334.29% 100.00% -
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 07/03/19 28/02/18 28/02/17 24/02/16 24/02/15 28/02/14 28/02/13 -
Price 0.0050 0.0800 0.0750 0.1150 0.2100 0.3150 0.1950 -
P/RPS 0.00 19.71 34.74 71.83 24.80 0.00 0.00 -
  YoY % 0.00% -43.26% -51.64% 189.64% 0.00% 0.00% -
  Horiz. % 0.00% 79.48% 140.08% 289.64% 100.00% - -
P/EPS -25.74 -5.07 186.15 -51.55 31.86 1.68 -0.72 81.45%
  YoY % -407.69% -102.72% 461.11% -261.80% 1,796.43% 333.33% -
  Horiz. % 3,575.00% 704.17% -25,854.17% 7,159.72% -4,425.00% -233.33% 100.00%
EY -3.88 -19.73 0.54 -1.94 3.14 59.49 -139.29 -44.93%
  YoY % 80.33% -3,753.70% 127.84% -161.78% -94.72% 142.71% -
  Horiz. % 2.79% 14.16% -0.39% 1.39% -2.25% -42.71% 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 0.05 0.58 0.39 0.63 1.20 0.40 0.00 -
  YoY % -91.38% 48.72% -38.10% -47.50% 200.00% 0.00% -
  Horiz. % 12.50% 145.00% 97.50% 157.50% 300.00% 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.
 


 

253  489  495  651 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.345-0.015 
 SAPNRG-WA 0.13-0.015 
 ARMADA 0.19-0.01 
 MTRONIC 0.09+0.015 
 PERDANA 0.39-0.055 
 PUC 0.095-0.01 
 EDEN 0.14+0.015 
 HUAAN 0.255-0.005 
 VELESTO 0.285-0.02 
 HSI-H6G 0.355-0.02 
Partners & Brokers