[SUNSURIA] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
17-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -3.48%
YoY- -22.89%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 18,817 19,140 17,961 18,116 18,448 18,960 20,458 -5.40%
PBT 2,321 2,711 2,567 2,628 2,745 2,762 3,184 -18.95%
Tax -790 -828 -879 -879 -933 -913 -895 -7.96%
NP 1,531 1,883 1,688 1,749 1,812 1,849 2,289 -23.46%
-
NP to SH 1,531 1,883 1,688 1,748 1,811 1,848 2,288 -23.44%
-
Tax Rate 34.04% 30.54% 34.24% 33.45% 33.99% 33.06% 28.11% -
Total Cost 17,286 17,257 16,273 16,367 16,636 17,111 18,169 -3.25%
-
Net Worth 72,105 71,018 70,374 68,458 69,743 69,044 67,166 4.83%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 72,105 71,018 70,374 68,458 69,743 69,044 67,166 4.83%
NOSH 133,529 131,515 130,322 129,166 131,590 132,777 129,166 2.23%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.14% 9.84% 9.40% 9.65% 9.82% 9.75% 11.19% -
ROE 2.12% 2.65% 2.40% 2.55% 2.60% 2.68% 3.41% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 14.09 14.55 13.78 14.03 14.02 14.28 15.84 -7.48%
EPS 1.15 1.43 1.30 1.35 1.38 1.39 1.77 -24.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.54 0.53 0.53 0.52 0.52 2.54%
Adjusted Per Share Value based on latest NOSH - 129,166
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.10 2.14 2.00 2.02 2.06 2.12 2.28 -5.32%
EPS 0.17 0.21 0.19 0.20 0.20 0.21 0.26 -24.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0805 0.0793 0.0785 0.0764 0.0778 0.0771 0.075 4.81%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.50 0.50 0.50 0.50 0.50 0.50 0.50 -
P/RPS 3.55 3.44 3.63 3.56 3.57 3.50 3.16 8.04%
P/EPS 43.61 34.92 38.60 36.95 36.33 35.92 28.23 33.52%
EY 2.29 2.86 2.59 2.71 2.75 2.78 3.54 -25.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 0.93 0.94 0.94 0.96 0.96 -2.08%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 13/08/12 24/05/12 17/02/12 30/11/11 16/08/11 23/05/11 -
Price 0.50 0.50 0.50 0.50 0.50 0.50 0.50 -
P/RPS 3.55 3.44 3.63 3.56 3.57 3.50 3.16 8.04%
P/EPS 43.61 34.92 38.60 36.95 36.33 35.92 28.23 33.52%
EY 2.29 2.86 2.59 2.71 2.75 2.78 3.54 -25.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 0.93 0.94 0.94 0.96 0.96 -2.08%

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