[SUNSURIA] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -3.43%
YoY- -26.22%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 18,545 18,817 19,140 17,961 18,116 18,448 18,960 -1.45%
PBT 2,024 2,321 2,711 2,567 2,628 2,745 2,762 -18.64%
Tax -756 -790 -828 -879 -879 -933 -913 -11.77%
NP 1,268 1,531 1,883 1,688 1,749 1,812 1,849 -22.14%
-
NP to SH 1,268 1,531 1,883 1,688 1,748 1,811 1,848 -22.11%
-
Tax Rate 37.35% 34.04% 30.54% 34.24% 33.45% 33.99% 33.06% -
Total Cost 17,277 17,286 17,257 16,273 16,367 16,636 17,111 0.64%
-
Net Worth 72,719 72,105 71,018 70,374 68,458 69,743 69,044 3.50%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 72,719 72,105 71,018 70,374 68,458 69,743 69,044 3.50%
NOSH 134,666 133,529 131,515 130,322 129,166 131,590 132,777 0.94%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.84% 8.14% 9.84% 9.40% 9.65% 9.82% 9.75% -
ROE 1.74% 2.12% 2.65% 2.40% 2.55% 2.60% 2.68% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.77 14.09 14.55 13.78 14.03 14.02 14.28 -2.38%
EPS 0.94 1.15 1.43 1.30 1.35 1.38 1.39 -22.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.54 0.54 0.53 0.53 0.52 2.53%
Adjusted Per Share Value based on latest NOSH - 130,322
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.06 2.09 2.13 2.00 2.02 2.05 2.11 -1.57%
EPS 0.14 0.17 0.21 0.19 0.19 0.20 0.21 -23.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0809 0.0802 0.079 0.0783 0.0762 0.0776 0.0768 3.51%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.50 0.50 0.50 0.50 0.50 0.50 0.50 -
P/RPS 3.63 3.55 3.44 3.63 3.56 3.57 3.50 2.44%
P/EPS 53.10 43.61 34.92 38.60 36.95 36.33 35.92 29.61%
EY 1.88 2.29 2.86 2.59 2.71 2.75 2.78 -22.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 0.93 0.93 0.94 0.94 0.96 -2.08%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 23/11/12 13/08/12 24/05/12 17/02/12 30/11/11 16/08/11 -
Price 0.50 0.50 0.50 0.50 0.50 0.50 0.50 -
P/RPS 3.63 3.55 3.44 3.63 3.56 3.57 3.50 2.44%
P/EPS 53.10 43.61 34.92 38.60 36.95 36.33 35.92 29.61%
EY 1.88 2.29 2.86 2.59 2.71 2.75 2.78 -22.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 0.93 0.93 0.94 0.94 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