[SUNSURIA] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -16.33%
YoY- 13.16%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 334,968 112,658 72,096 20,082 18,752 17,040 21,060 53.01%
PBT 99,424 26,064 7,642 2,162 2,020 2,512 3,390 68.11%
Tax -26,844 -916 -2,344 -666 -698 -876 -800 71.62%
NP 72,580 25,148 5,298 1,496 1,322 1,636 2,590 66.93%
-
NP to SH 57,286 25,114 5,292 1,496 1,322 1,636 2,590 60.97%
-
Tax Rate 27.00% 3.51% 30.67% 30.80% 34.55% 34.87% 23.60% -
Total Cost 262,388 87,510 66,798 18,586 17,430 15,404 18,470 50.38%
-
Net Worth 726,048 594,805 91,864 72,175 69,988 68,815 66,712 44.34%
Dividend
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 726,048 594,805 91,864 72,175 69,988 68,815 66,712 44.34%
NOSH 797,855 734,327 158,387 131,228 129,607 129,841 130,808 32.04%
Ratio Analysis
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 21.67% 22.32% 7.35% 7.45% 7.05% 9.60% 12.30% -
ROE 7.89% 4.22% 5.76% 2.07% 1.89% 2.38% 3.88% -
Per Share
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 41.98 15.34 45.52 15.30 14.47 13.12 16.10 15.87%
EPS 7.18 3.42 3.34 1.14 1.02 1.26 1.98 21.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.81 0.58 0.55 0.54 0.53 0.51 9.31%
Adjusted Per Share Value based on latest NOSH - 130,869
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 37.27 12.54 8.02 2.23 2.09 1.90 2.34 53.04%
EPS 6.37 2.79 0.59 0.17 0.15 0.18 0.29 60.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8079 0.6619 0.1022 0.0803 0.0779 0.0766 0.0742 44.35%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 31/03/17 31/03/16 31/03/15 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.36 0.905 1.52 0.56 0.50 0.50 0.50 -
P/RPS 3.24 5.90 3.34 3.66 3.46 3.81 3.11 0.63%
P/EPS 18.94 26.46 45.49 49.12 49.02 39.68 25.25 -4.32%
EY 5.28 3.78 2.20 2.04 2.04 2.52 3.96 4.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.12 2.62 1.02 0.93 0.94 0.98 6.65%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/05/17 23/05/16 20/05/15 25/11/13 23/11/12 30/11/11 24/11/10 -
Price 1.41 0.84 1.95 0.89 0.50 0.50 0.50 -
P/RPS 3.36 5.48 4.28 5.82 3.46 3.81 3.11 1.19%
P/EPS 19.64 24.56 58.36 78.07 49.02 39.68 25.25 -3.78%
EY 5.09 4.07 1.71 1.28 2.04 2.52 3.96 3.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.04 3.36 1.62 0.93 0.94 0.98 7.30%

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