[SUNSURIA] YoY Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -58.22%
YoY- -64.8%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 73,396 20,144 20,392 15,676 21,668 17,240 20,600 23.57%
PBT 8,852 2,452 2,404 1,828 3,516 1,944 956 44.88%
Tax -3,800 -664 -668 -872 -800 -920 -56 101.89%
NP 5,052 1,788 1,736 956 2,716 1,024 900 33.29%
-
NP to SH 5,048 1,788 1,736 956 2,716 1,024 900 33.27%
-
Tax Rate 42.93% 27.08% 27.79% 47.70% 22.75% 47.33% 5.86% -
Total Cost 68,344 18,356 18,656 14,720 18,952 16,216 19,700 23.02%
-
Net Worth 88,339 70,994 71,018 69,044 66,594 62,720 63,529 5.64%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 88,339 70,994 71,018 69,044 66,594 62,720 63,529 5.64%
NOSH 157,749 131,470 131,515 132,777 130,576 127,999 132,352 2.96%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 6.88% 8.88% 8.51% 6.10% 12.53% 5.94% 4.37% -
ROE 5.71% 2.52% 2.44% 1.38% 4.08% 1.63% 1.42% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 46.53 15.32 15.51 11.81 16.59 13.47 15.56 20.01%
EPS 3.20 1.36 1.32 0.72 2.08 0.80 0.68 29.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.54 0.54 0.52 0.51 0.49 0.48 2.60%
Adjusted Per Share Value based on latest NOSH - 132,777
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 8.17 2.24 2.27 1.74 2.41 1.92 2.29 23.60%
EPS 0.56 0.20 0.19 0.11 0.30 0.11 0.10 33.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0983 0.079 0.079 0.0768 0.0741 0.0698 0.0707 5.64%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.31 0.50 0.50 0.50 0.52 0.65 0.70 -
P/RPS 2.82 3.26 3.22 4.24 3.13 4.83 4.50 -7.49%
P/EPS 40.94 36.76 37.88 69.44 25.00 81.25 102.94 -14.23%
EY 2.44 2.72 2.64 1.44 4.00 1.23 0.97 16.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 0.93 0.93 0.96 1.02 1.33 1.46 8.17%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 12/08/14 22/08/13 13/08/12 16/08/11 23/08/10 18/08/09 27/08/08 -
Price 1.28 0.50 0.50 0.50 0.52 0.55 0.58 -
P/RPS 2.75 3.26 3.22 4.24 3.13 4.08 3.73 -4.95%
P/EPS 40.00 36.76 37.88 69.44 25.00 68.75 85.29 -11.85%
EY 2.50 2.72 2.64 1.44 4.00 1.45 1.17 13.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 0.93 0.93 0.96 1.02 1.12 1.21 11.21%

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