[SUNSURIA] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 80.79%
YoY- 3.0%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 89,032 92,628 73,396 20,144 20,392 15,676 21,668 29.25%
PBT 33,240 7,796 8,852 2,452 2,404 1,828 3,516 50.37%
Tax 4,440 -3,096 -3,800 -664 -668 -872 -800 -
NP 37,680 4,700 5,052 1,788 1,736 956 2,716 61.21%
-
NP to SH 37,624 4,692 5,048 1,788 1,736 956 2,716 61.17%
-
Tax Rate -13.36% 39.71% 42.93% 27.08% 27.79% 47.70% 22.75% -
Total Cost 51,352 87,928 68,344 18,356 18,656 14,720 18,952 19.84%
-
Net Worth 587,875 90,260 88,339 70,994 71,018 69,044 66,594 48.51%
Dividend
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 587,875 90,260 88,339 70,994 71,018 69,044 66,594 48.51%
NOSH 734,843 158,351 157,749 131,470 131,515 132,777 130,576 36.85%
Ratio Analysis
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 42.32% 5.07% 6.88% 8.88% 8.51% 6.10% 12.53% -
ROE 6.40% 5.20% 5.71% 2.52% 2.44% 1.38% 4.08% -
Per Share
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 12.12 58.50 46.53 15.32 15.51 11.81 16.59 -5.54%
EPS 5.12 2.96 3.20 1.36 1.32 0.72 2.08 17.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.57 0.56 0.54 0.54 0.52 0.51 8.51%
Adjusted Per Share Value based on latest NOSH - 131,470
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 9.94 10.34 8.19 2.25 2.28 1.75 2.42 29.24%
EPS 4.20 0.52 0.56 0.20 0.19 0.11 0.30 61.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6562 0.1007 0.0986 0.0792 0.0793 0.0771 0.0743 48.52%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 31/12/15 31/12/14 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.905 1.31 1.31 0.50 0.50 0.50 0.52 -
P/RPS 7.47 2.24 2.82 3.26 3.22 4.24 3.13 17.11%
P/EPS 17.68 44.21 40.94 36.76 37.88 69.44 25.00 -6.09%
EY 5.66 2.26 2.44 2.72 2.64 1.44 4.00 6.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 2.30 2.34 0.93 0.93 0.96 1.02 1.87%
Price Multiplier on Announcement Date
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/02/16 17/02/15 12/08/14 22/08/13 13/08/12 16/08/11 23/08/10 -
Price 0.845 1.52 1.28 0.50 0.50 0.50 0.52 -
P/RPS 6.97 2.60 2.75 3.26 3.22 4.24 3.13 15.64%
P/EPS 16.50 51.30 40.00 36.76 37.88 69.44 25.00 -7.26%
EY 6.06 1.95 2.50 2.72 2.64 1.44 4.00 7.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 2.67 2.29 0.93 0.93 0.96 1.02 0.70%

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