[SUNSURIA] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -2.27%
YoY- 4.72%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 20,748 21,060 21,668 19,312 18,558 17,952 17,240 13.10%
PBT 3,297 3,390 3,516 2,786 2,822 2,512 1,944 42.07%
Tax -866 -800 -800 -878 -870 -902 -920 -3.94%
NP 2,430 2,590 2,716 1,908 1,952 1,610 1,024 77.63%
-
NP to SH 2,430 2,590 2,716 1,909 1,953 1,612 1,024 77.63%
-
Tax Rate 26.27% 23.60% 22.75% 31.51% 30.83% 35.91% 47.33% -
Total Cost 18,317 18,470 18,952 17,404 16,606 16,342 16,216 8.43%
-
Net Worth 67,711 66,712 66,594 65,376 65,401 64,999 62,720 5.22%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 67,711 66,712 66,594 65,376 65,401 64,999 62,720 5.22%
NOSH 130,214 130,808 130,576 130,753 130,803 129,999 127,999 1.14%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.72% 12.30% 12.53% 9.88% 10.52% 8.97% 5.94% -
ROE 3.59% 3.88% 4.08% 2.92% 2.99% 2.48% 1.63% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 15.93 16.10 16.59 14.77 14.19 13.81 13.47 11.79%
EPS 1.87 1.98 2.08 1.46 1.49 1.24 0.80 75.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.51 0.50 0.50 0.50 0.49 4.02%
Adjusted Per Share Value based on latest NOSH - 130,588
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.32 2.35 2.42 2.16 2.07 2.00 1.92 13.40%
EPS 0.27 0.29 0.30 0.21 0.22 0.18 0.11 81.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0756 0.0745 0.0743 0.073 0.073 0.0726 0.07 5.24%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.50 0.50 0.52 0.50 0.75 0.52 0.65 -
P/RPS 3.14 3.11 3.13 3.39 5.29 3.77 4.83 -24.89%
P/EPS 26.79 25.25 25.00 34.25 50.22 41.94 81.25 -52.17%
EY 3.73 3.96 4.00 2.92 1.99 2.38 1.23 109.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.98 1.02 1.00 1.50 1.04 1.33 -19.48%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 24/11/10 23/08/10 25/05/10 24/02/10 26/11/09 18/08/09 -
Price 0.50 0.50 0.52 0.53 0.50 0.55 0.55 -
P/RPS 3.14 3.11 3.13 3.59 3.52 3.98 4.08 -15.97%
P/EPS 26.79 25.25 25.00 36.30 33.48 44.35 68.75 -46.55%
EY 3.73 3.96 4.00 2.75 2.99 2.25 1.45 87.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.98 1.02 1.06 1.00 1.10 1.12 -9.74%

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