[SUNSURIA] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 7.68%
YoY- 1122.82%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 18,088 18,806 19,198 20,038 20,258 19,071 18,327 -0.86%
PBT 2,381 2,292 1,689 1,442 1,501 569 1,016 76.15%
Tax -255 -58 163 379 192 184 173 -
NP 2,126 2,234 1,852 1,821 1,693 753 1,189 47.16%
-
NP to SH 2,128 2,235 1,853 1,822 1,692 753 1,126 52.68%
-
Tax Rate 10.71% 2.53% -9.65% -26.28% -12.79% -32.34% -17.03% -
Total Cost 15,962 16,572 17,346 18,217 18,565 18,318 17,138 -4.61%
-
Net Worth 64,607 65,357 62,720 63,796 63,616 61,661 63,529 1.12%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 64,607 65,357 62,720 63,796 63,616 61,661 63,529 1.12%
NOSH 129,215 130,714 127,999 130,196 129,830 128,461 132,352 -1.58%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.75% 11.88% 9.65% 9.09% 8.36% 3.95% 6.49% -
ROE 3.29% 3.42% 2.95% 2.86% 2.66% 1.22% 1.77% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.00 14.39 15.00 15.39 15.60 14.85 13.85 0.71%
EPS 1.65 1.71 1.45 1.40 1.30 0.59 0.85 55.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.49 0.49 0.49 0.48 0.48 2.75%
Adjusted Per Share Value based on latest NOSH - 130,196
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.02 2.10 2.14 2.24 2.26 2.13 2.05 -0.97%
EPS 0.24 0.25 0.21 0.20 0.19 0.08 0.13 50.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0721 0.0729 0.07 0.0712 0.071 0.0688 0.0709 1.12%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.75 0.52 0.65 0.57 0.50 0.66 0.70 -
P/RPS 5.36 3.61 4.33 3.70 3.20 4.45 5.06 3.90%
P/EPS 45.54 30.41 44.90 40.73 38.37 112.60 82.28 -32.51%
EY 2.20 3.29 2.23 2.46 2.61 0.89 1.22 47.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.04 1.33 1.16 1.02 1.38 1.46 1.81%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 18/08/09 25/05/09 24/02/09 12/11/08 27/08/08 -
Price 0.50 0.55 0.55 0.50 0.60 0.50 0.58 -
P/RPS 3.57 3.82 3.67 3.25 3.85 3.37 4.19 -10.09%
P/EPS 30.36 32.17 37.99 35.73 46.04 85.30 68.17 -41.59%
EY 3.29 3.11 2.63 2.80 2.17 1.17 1.47 70.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.10 1.12 1.02 1.22 1.04 1.21 -11.90%

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