[SUNSURIA] QoQ TTM Result on 30-Jun-2014 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
12-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 22.87%
YoY- 337.03%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 73,103 79,044 60,911 51,392 38,079 19,759 19,162 144.35%
PBT 7,407 8,481 7,139 6,460 4,860 2,054 1,811 155.96%
Tax -2,956 -3,020 -2,353 -1,912 -1,128 -680 -735 153.11%
NP 4,451 5,461 4,786 4,548 3,732 1,374 1,076 157.91%
-
NP to SH 4,447 5,290 4,617 4,379 3,564 1,374 1,076 157.75%
-
Tax Rate 39.91% 35.61% 32.96% 29.60% 23.21% 33.11% 40.59% -
Total Cost 68,652 73,583 56,125 46,844 34,347 18,385 18,086 143.53%
-
Net Worth 91,864 90,352 90,361 88,339 76,743 72,368 71,978 17.67%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 91,864 90,352 90,361 88,339 76,743 72,368 71,978 17.67%
NOSH 158,387 158,513 158,529 157,749 137,041 131,578 130,869 13.58%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 6.09% 6.91% 7.86% 8.85% 9.80% 6.95% 5.62% -
ROE 4.84% 5.85% 5.11% 4.96% 4.64% 1.90% 1.49% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 46.15 49.87 38.42 32.58 27.79 15.02 14.64 115.14%
EPS 2.81 3.34 2.91 2.78 2.60 1.04 0.82 127.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.57 0.57 0.56 0.56 0.55 0.55 3.60%
Adjusted Per Share Value based on latest NOSH - 157,749
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.16 8.82 6.80 5.74 4.25 2.21 2.14 144.27%
EPS 0.50 0.59 0.52 0.49 0.40 0.15 0.12 159.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1025 0.1008 0.1009 0.0986 0.0857 0.0808 0.0803 17.68%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.52 1.31 1.28 1.31 1.39 0.895 0.56 -
P/RPS 3.29 2.63 3.33 4.02 5.00 5.96 3.82 -9.48%
P/EPS 54.14 39.25 43.95 47.19 53.45 85.71 68.11 -14.20%
EY 1.85 2.55 2.28 2.12 1.87 1.17 1.47 16.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.30 2.25 2.34 2.48 1.63 1.02 87.66%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 20/05/15 17/02/15 24/11/14 12/08/14 02/05/14 28/02/14 25/11/13 -
Price 1.95 1.52 1.30 1.28 1.55 1.55 0.89 -
P/RPS 4.22 3.05 3.38 3.93 5.58 10.32 6.08 -21.62%
P/EPS 69.45 45.55 44.64 46.11 59.60 148.43 108.25 -25.63%
EY 1.44 2.20 2.24 2.17 1.68 0.67 0.92 34.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 2.67 2.28 2.29 2.77 2.82 1.62 62.70%

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