[SUMATEC] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 58.98%
YoY- 334.73%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 62,583 75,289 88,624 111,912 81,117 69,744 54,978 8.99%
PBT 30,232 51,876 62,142 83,932 53,507 40,650 24,176 16.02%
Tax -523 -902 -4,400 -5,000 -4,603 -5,348 -232 71.67%
NP 29,709 50,973 57,742 78,932 48,904 35,302 23,944 15.42%
-
NP to SH 29,709 50,973 57,742 77,748 48,904 34,200 22,348 20.83%
-
Tax Rate 1.73% 1.74% 7.08% 5.96% 8.60% 13.16% 0.96% -
Total Cost 32,874 24,316 30,882 32,980 32,213 34,441 31,034 3.90%
-
Net Worth 640,054 649,910 640,031 617,209 574,955 571,716 418,308 32.68%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 640,054 649,910 640,031 617,209 574,955 571,716 418,308 32.68%
NOSH 3,478,558 3,475,454 3,478,433 3,410,000 3,285,460 3,090,361 2,865,128 13.76%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 47.47% 67.70% 65.15% 70.53% 60.29% 50.62% 43.55% -
ROE 4.64% 7.84% 9.02% 12.60% 8.51% 5.98% 5.34% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.80 2.17 2.55 3.28 2.47 2.26 1.92 -4.20%
EPS 0.85 1.47 1.66 2.28 1.50 1.11 0.78 5.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.184 0.187 0.184 0.181 0.175 0.185 0.146 16.62%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.47 1.77 2.08 2.63 1.91 1.64 1.29 9.07%
EPS 0.70 1.20 1.36 1.83 1.15 0.80 0.53 20.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1505 0.1528 0.1505 0.1451 0.1352 0.1344 0.0984 32.64%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.125 0.14 0.19 0.22 0.205 0.41 0.32 -
P/RPS 6.95 6.46 7.46 6.70 8.30 18.17 16.68 -44.12%
P/EPS 14.64 9.55 11.45 9.65 13.77 37.05 41.03 -49.59%
EY 6.83 10.48 8.74 10.36 7.26 2.70 2.44 98.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.75 1.03 1.22 1.17 2.22 2.19 -54.04%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 24/11/15 25/08/15 26/05/15 24/02/15 27/11/14 28/08/14 -
Price 0.115 0.145 0.11 0.19 0.21 0.265 0.49 -
P/RPS 6.39 6.69 4.32 5.79 8.51 11.74 25.54 -60.19%
P/EPS 13.47 9.89 6.63 8.33 14.11 23.95 62.82 -64.07%
EY 7.43 10.11 15.09 12.00 7.09 4.18 1.59 178.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.78 0.60 1.05 1.20 1.43 3.36 -67.14%

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