[SUNSURIA] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 21.17%
YoY- 26.51%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 21,060 21,668 19,312 18,558 17,952 17,240 20,038 3.36%
PBT 3,390 3,516 2,786 2,822 2,512 1,944 1,442 76.71%
Tax -800 -800 -878 -870 -902 -920 379 -
NP 2,590 2,716 1,908 1,952 1,610 1,024 1,821 26.44%
-
NP to SH 2,590 2,716 1,909 1,953 1,612 1,024 1,823 26.35%
-
Tax Rate 23.60% 22.75% 31.51% 30.83% 35.91% 47.33% -26.28% -
Total Cost 18,470 18,952 17,404 16,606 16,342 16,216 18,217 0.92%
-
Net Worth 66,712 66,594 65,376 65,401 64,999 62,720 63,805 3.01%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 66,712 66,594 65,376 65,401 64,999 62,720 63,805 3.01%
NOSH 130,808 130,576 130,753 130,803 129,999 127,999 130,214 0.30%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.30% 12.53% 9.88% 10.52% 8.97% 5.94% 9.09% -
ROE 3.88% 4.08% 2.92% 2.99% 2.48% 1.63% 2.86% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 16.10 16.59 14.77 14.19 13.81 13.47 15.39 3.04%
EPS 1.98 2.08 1.46 1.49 1.24 0.80 1.40 25.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.50 0.50 0.50 0.49 0.49 2.70%
Adjusted Per Share Value based on latest NOSH - 129,215
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.35 2.42 2.16 2.07 2.00 1.92 2.24 3.24%
EPS 0.29 0.30 0.21 0.22 0.18 0.11 0.20 28.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0745 0.0743 0.073 0.073 0.0726 0.07 0.0712 3.06%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.50 0.52 0.50 0.75 0.52 0.65 0.57 -
P/RPS 3.11 3.13 3.39 5.29 3.77 4.83 3.70 -10.92%
P/EPS 25.25 25.00 34.25 50.22 41.94 81.25 40.71 -27.24%
EY 3.96 4.00 2.92 1.99 2.38 1.23 2.46 37.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.02 1.00 1.50 1.04 1.33 1.16 -10.62%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 23/08/10 25/05/10 24/02/10 26/11/09 18/08/09 25/05/09 -
Price 0.50 0.52 0.53 0.50 0.55 0.55 0.50 -
P/RPS 3.11 3.13 3.59 3.52 3.98 4.08 3.25 -2.89%
P/EPS 25.25 25.00 36.30 33.48 44.35 68.75 35.71 -20.61%
EY 3.96 4.00 2.75 2.99 2.25 1.45 2.80 25.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.02 1.06 1.00 1.10 1.12 1.02 -2.62%

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