[SUNSURIA] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -5.46%
YoY- 6.53%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 18,448 18,960 20,458 20,954 20,866 20,419 19,312 -3.00%
PBT 2,745 2,762 3,184 3,142 3,225 3,179 2,786 -0.98%
Tax -933 -913 -895 -875 -827 -848 -878 4.12%
NP 1,812 1,849 2,289 2,267 2,398 2,331 1,908 -3.38%
-
NP to SH 1,811 1,848 2,288 2,267 2,398 2,331 1,908 -3.41%
-
Tax Rate 33.99% 33.06% 28.11% 27.85% 25.64% 26.68% 31.51% -
Total Cost 16,636 17,111 18,169 18,687 18,468 18,088 17,404 -2.96%
-
Net Worth 69,743 69,044 67,166 66,965 66,842 66,594 65,294 4.48%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 69,743 69,044 67,166 66,965 66,842 66,594 65,294 4.48%
NOSH 131,590 132,777 129,166 128,780 131,063 130,576 130,588 0.51%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.82% 9.75% 11.19% 10.82% 11.49% 11.42% 9.88% -
ROE 2.60% 2.68% 3.41% 3.39% 3.59% 3.50% 2.92% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 14.02 14.28 15.84 16.27 15.92 15.64 14.79 -3.49%
EPS 1.38 1.39 1.77 1.76 1.83 1.79 1.46 -3.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.52 0.52 0.51 0.51 0.50 3.95%
Adjusted Per Share Value based on latest NOSH - 128,780
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.05 2.11 2.28 2.33 2.32 2.27 2.15 -3.12%
EPS 0.20 0.21 0.25 0.25 0.27 0.26 0.21 -3.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0776 0.0768 0.0747 0.0745 0.0744 0.0741 0.0727 4.44%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.50 0.50 0.50 0.50 0.50 0.52 0.50 -
P/RPS 3.57 3.50 3.16 3.07 3.14 3.33 3.38 3.70%
P/EPS 36.33 35.92 28.23 28.40 27.33 29.13 34.22 4.06%
EY 2.75 2.78 3.54 3.52 3.66 3.43 2.92 -3.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.96 0.96 0.96 0.98 1.02 1.00 -4.03%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 16/08/11 23/05/11 22/02/11 24/11/10 23/08/10 25/05/10 -
Price 0.50 0.50 0.50 0.50 0.50 0.52 0.53 -
P/RPS 3.57 3.50 3.16 3.07 3.14 3.33 3.58 -0.18%
P/EPS 36.33 35.92 28.23 28.40 27.33 29.13 36.27 0.11%
EY 2.75 2.78 3.54 3.52 3.66 3.43 2.76 -0.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.96 0.96 0.96 0.98 1.02 1.06 -7.69%

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