[SUNSURIA] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -10.34%
YoY- 4.72%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 20,954 20,866 20,419 19,312 18,088 18,806 19,198 5.99%
PBT 3,142 3,225 3,179 2,786 2,381 2,292 1,689 51.08%
Tax -875 -827 -848 -878 -255 -58 163 -
NP 2,267 2,398 2,331 1,908 2,126 2,234 1,852 14.38%
-
NP to SH 2,267 2,398 2,331 1,908 2,128 2,235 1,853 14.34%
-
Tax Rate 27.85% 25.64% 26.68% 31.51% 10.71% 2.53% -9.65% -
Total Cost 18,687 18,468 18,088 17,404 15,962 16,572 17,346 5.07%
-
Net Worth 66,965 66,842 66,594 65,294 64,607 65,357 62,720 4.45%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 66,965 66,842 66,594 65,294 64,607 65,357 62,720 4.45%
NOSH 128,780 131,063 130,576 130,588 129,215 130,714 127,999 0.40%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.82% 11.49% 11.42% 9.88% 11.75% 11.88% 9.65% -
ROE 3.39% 3.59% 3.50% 2.92% 3.29% 3.42% 2.95% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.27 15.92 15.64 14.79 14.00 14.39 15.00 5.55%
EPS 1.76 1.83 1.79 1.46 1.65 1.71 1.45 13.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.51 0.50 0.50 0.50 0.49 4.02%
Adjusted Per Share Value based on latest NOSH - 130,588
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.33 2.32 2.27 2.15 2.01 2.09 2.14 5.81%
EPS 0.25 0.27 0.26 0.21 0.24 0.25 0.21 12.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0745 0.0744 0.0741 0.0727 0.0719 0.0727 0.0698 4.42%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.50 0.50 0.52 0.50 0.75 0.52 0.65 -
P/RPS 3.07 3.14 3.33 3.38 5.36 3.61 4.33 -20.43%
P/EPS 28.40 27.33 29.13 34.22 45.54 30.41 44.90 -26.25%
EY 3.52 3.66 3.43 2.92 2.20 3.29 2.23 35.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.98 1.02 1.00 1.50 1.04 1.33 -19.48%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 24/11/10 23/08/10 25/05/10 24/02/10 26/11/09 18/08/09 -
Price 0.50 0.50 0.52 0.53 0.50 0.55 0.55 -
P/RPS 3.07 3.14 3.33 3.58 3.57 3.82 3.67 -11.19%
P/EPS 28.40 27.33 29.13 36.27 30.36 32.17 37.99 -17.58%
EY 3.52 3.66 3.43 2.76 3.29 3.11 2.63 21.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.98 1.02 1.06 1.00 1.10 1.12 -9.74%

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