[SUNSURIA] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 80.79%
YoY- 3.0%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 38,081 20,086 20,082 20,144 18,497 18,404 18,752 60.43%
PBT 4,860 2,250 2,162 2,452 1,734 1,832 2,020 79.64%
Tax -1,128 -586 -666 -664 -745 -681 -698 37.75%
NP 3,732 1,664 1,496 1,788 989 1,150 1,322 99.87%
-
NP to SH 3,564 1,664 1,496 1,788 989 1,150 1,322 93.82%
-
Tax Rate 23.21% 26.04% 30.80% 27.08% 42.96% 37.17% 34.55% -
Total Cost 34,349 18,422 18,586 18,356 17,508 17,253 17,430 57.25%
-
Net Worth 77,059 71,500 72,175 70,994 70,272 70,609 69,988 6.63%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 77,059 71,500 72,175 70,994 70,272 70,609 69,988 6.63%
NOSH 137,606 130,000 131,228 131,470 130,133 130,757 129,607 4.07%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.80% 8.28% 7.45% 8.88% 5.35% 6.25% 7.05% -
ROE 4.63% 2.33% 2.07% 2.52% 1.41% 1.63% 1.89% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 27.67 15.45 15.30 15.32 14.21 14.07 14.47 54.12%
EPS 2.59 1.28 1.14 1.36 0.76 0.88 1.02 86.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.55 0.55 0.54 0.54 0.54 0.54 2.45%
Adjusted Per Share Value based on latest NOSH - 131,470
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.25 2.24 2.24 2.25 2.06 2.05 2.09 60.57%
EPS 0.40 0.19 0.17 0.20 0.11 0.13 0.15 92.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.086 0.0798 0.0806 0.0792 0.0784 0.0788 0.0781 6.64%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.39 0.895 0.56 0.50 0.50 0.50 0.50 -
P/RPS 5.02 5.79 3.66 3.26 3.52 3.55 3.46 28.18%
P/EPS 53.67 69.92 49.12 36.76 65.79 56.82 49.02 6.23%
EY 1.86 1.43 2.04 2.72 1.52 1.76 2.04 -5.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 1.63 1.02 0.93 0.93 0.93 0.93 92.41%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 02/05/14 28/02/14 25/11/13 22/08/13 29/05/13 20/02/13 23/11/12 -
Price 1.55 1.55 0.89 0.50 0.50 0.50 0.50 -
P/RPS 5.60 10.03 5.82 3.26 3.52 3.55 3.46 37.89%
P/EPS 59.85 121.09 78.07 36.76 65.79 56.82 49.02 14.24%
EY 1.67 0.83 1.28 2.72 1.52 1.76 2.04 -12.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 2.82 1.62 0.93 0.93 0.93 0.93 107.15%

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