[SUNSURIA] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -23.85%
YoY- -19.19%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 112,658 72,096 20,082 18,752 17,040 21,060 17,952 32.62%
PBT 26,064 7,642 2,162 2,020 2,512 3,390 2,512 43.28%
Tax -916 -2,344 -666 -698 -876 -800 -902 0.23%
NP 25,148 5,298 1,496 1,322 1,636 2,590 1,610 52.59%
-
NP to SH 25,114 5,292 1,496 1,322 1,636 2,590 1,612 52.52%
-
Tax Rate 3.51% 30.67% 30.80% 34.55% 34.87% 23.60% 35.91% -
Total Cost 87,510 66,798 18,586 17,430 15,404 18,470 16,342 29.43%
-
Net Worth 594,805 91,864 72,175 69,988 68,815 66,712 64,999 40.54%
Dividend
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 594,805 91,864 72,175 69,988 68,815 66,712 64,999 40.54%
NOSH 734,327 158,387 131,228 129,607 129,841 130,808 129,999 30.50%
Ratio Analysis
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 22.32% 7.35% 7.45% 7.05% 9.60% 12.30% 8.97% -
ROE 4.22% 5.76% 2.07% 1.89% 2.38% 3.88% 2.48% -
Per Share
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 15.34 45.52 15.30 14.47 13.12 16.10 13.81 1.62%
EPS 3.42 3.34 1.14 1.02 1.26 1.98 1.24 16.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.58 0.55 0.54 0.53 0.51 0.50 7.69%
Adjusted Per Share Value based on latest NOSH - 133,529
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 12.54 8.02 2.23 2.09 1.90 2.34 2.00 32.61%
EPS 2.79 0.59 0.17 0.15 0.18 0.29 0.18 52.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6619 0.1022 0.0803 0.0779 0.0766 0.0742 0.0723 40.55%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/03/16 31/03/15 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.905 1.52 0.56 0.50 0.50 0.50 0.52 -
P/RPS 5.90 3.34 3.66 3.46 3.81 3.11 3.77 7.12%
P/EPS 26.46 45.49 49.12 49.02 39.68 25.25 41.94 -6.83%
EY 3.78 2.20 2.04 2.04 2.52 3.96 2.38 7.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 2.62 1.02 0.93 0.94 0.98 1.04 1.14%
Price Multiplier on Announcement Date
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/05/16 20/05/15 25/11/13 23/11/12 30/11/11 24/11/10 26/11/09 -
Price 0.84 1.95 0.89 0.50 0.50 0.50 0.55 -
P/RPS 5.48 4.28 5.82 3.46 3.81 3.11 3.98 5.04%
P/EPS 24.56 58.36 78.07 49.02 39.68 25.25 44.35 -8.68%
EY 4.07 1.71 1.28 2.04 2.52 3.96 2.25 9.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 3.36 1.62 0.93 0.94 0.98 1.10 -0.85%

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