[SUNSURIA] QoQ TTM 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- -4.79%
YoY- 25.77%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 20,866 20,419 19,312 18,088 18,806 19,198 20,038 2.73%
PBT 3,225 3,179 2,786 2,381 2,292 1,689 1,442 70.93%
Tax -827 -848 -878 -255 -58 163 379 -
NP 2,398 2,331 1,908 2,126 2,234 1,852 1,821 20.12%
-
NP to SH 2,398 2,331 1,908 2,128 2,235 1,853 1,822 20.07%
-
Tax Rate 25.64% 26.68% 31.51% 10.71% 2.53% -9.65% -26.28% -
Total Cost 18,468 18,088 17,404 15,962 16,572 17,346 18,217 0.91%
-
Net Worth 66,842 66,594 65,294 64,607 65,357 62,720 63,796 3.15%
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 66,842 66,594 65,294 64,607 65,357 62,720 63,796 3.15%
NOSH 131,063 130,576 130,588 129,215 130,714 127,999 130,196 0.44%
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 11.49% 11.42% 9.88% 11.75% 11.88% 9.65% 9.09% -
ROE 3.59% 3.50% 2.92% 3.29% 3.42% 2.95% 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 15.92 15.64 14.79 14.00 14.39 15.00 15.39 2.28%
EPS 1.83 1.79 1.46 1.65 1.71 1.45 1.40 19.53%
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 2.33 2.28 2.16 2.02 2.10 2.14 2.24 2.65%
EPS 0.27 0.26 0.21 0.24 0.25 0.21 0.20 22.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0746 0.0743 0.0729 0.0721 0.0729 0.07 0.0712 3.15%
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 3.14 3.33 3.38 5.36 3.61 4.33 3.70 -10.35%
P/EPS 27.33 29.13 34.22 45.54 30.41 44.90 40.73 -23.33%
EY 3.66 3.43 2.92 2.20 3.29 2.23 2.46 30.29%
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 3.14 3.33 3.58 3.57 3.82 3.67 3.25 -2.26%
P/EPS 27.33 29.13 36.27 30.36 32.17 37.99 35.73 -16.34%
EY 3.66 3.43 2.76 3.29 3.11 2.63 2.80 19.53%
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