[SUNSURIA] YoY Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
17-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 4.56%
YoY- -29.62%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 71,097 20,086 18,404 17,625 20,748 18,558 21,158 20.50%
PBT 12,465 2,250 1,832 2,556 3,297 2,822 1,570 37.54%
Tax -897 -586 -681 -845 -866 -870 -25 73.48%
NP 11,568 1,664 1,150 1,710 2,430 1,952 1,545 36.31%
-
NP to SH 11,561 1,664 1,150 1,710 2,430 1,953 1,544 36.31%
-
Tax Rate 7.20% 26.04% 37.17% 33.06% 26.27% 30.83% 1.59% -
Total Cost 59,529 18,422 17,253 15,914 18,317 16,606 19,613 18.63%
-
Net Worth 96,668 71,500 70,609 69,386 67,711 65,401 63,755 6.61%
Dividend
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 96,668 71,500 70,609 69,386 67,711 65,401 63,755 6.61%
NOSH 158,473 130,000 130,757 130,918 130,214 130,803 130,112 3.08%
Ratio Analysis
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 16.27% 8.28% 6.25% 9.71% 11.72% 10.52% 7.30% -
ROE 11.96% 2.33% 1.63% 2.47% 3.59% 2.99% 2.42% -
Per Share
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 44.86 15.45 14.07 13.46 15.93 14.19 16.26 16.90%
EPS 7.31 1.28 0.88 1.31 1.87 1.49 1.19 32.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.55 0.54 0.53 0.52 0.50 0.49 3.42%
Adjusted Per Share Value based on latest NOSH - 129,166
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 7.94 2.24 2.05 1.97 2.32 2.07 2.36 20.52%
EPS 1.29 0.19 0.13 0.19 0.27 0.22 0.17 36.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1079 0.0798 0.0788 0.0774 0.0756 0.073 0.0712 6.60%
Price Multiplier on Financial Quarter End Date
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 30/06/15 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.93 0.895 0.50 0.50 0.50 0.75 0.50 -
P/RPS 2.07 5.79 3.55 3.71 3.14 5.29 3.07 -5.88%
P/EPS 12.75 69.92 56.82 38.27 26.79 50.22 42.13 -16.79%
EY 7.84 1.43 1.76 2.61 3.73 1.99 2.37 20.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.63 0.93 0.94 0.96 1.50 1.02 6.33%
Price Multiplier on Announcement Date
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 28/08/15 28/02/14 20/02/13 17/02/12 22/02/11 24/02/10 24/02/09 -
Price 0.785 1.55 0.50 0.50 0.50 0.50 0.60 -
P/RPS 1.75 10.03 3.55 3.71 3.14 3.52 3.69 -10.84%
P/EPS 10.76 121.09 56.82 38.27 26.79 33.48 50.56 -21.18%
EY 9.29 0.83 1.76 2.61 3.73 2.99 1.98 26.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 2.82 0.93 0.94 0.96 1.00 1.22 0.86%

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