[SUNSURIA] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -12.96%
YoY- -32.74%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 152,910 71,097 20,086 18,404 17,625 20,748 18,558 38.31%
PBT 30,585 12,465 2,250 1,832 2,556 3,297 2,822 44.27%
Tax -3,749 -897 -586 -681 -845 -866 -870 25.19%
NP 26,836 11,568 1,664 1,150 1,710 2,430 1,952 49.64%
-
NP to SH 25,720 11,561 1,664 1,150 1,710 2,430 1,953 48.66%
-
Tax Rate 12.26% 7.20% 26.04% 37.17% 33.06% 26.27% 30.83% -
Total Cost 126,074 59,529 18,422 17,253 15,914 18,317 16,606 36.58%
-
Net Worth 617,882 96,668 71,500 70,609 69,386 67,711 65,401 41.25%
Dividend
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 617,882 96,668 71,500 70,609 69,386 67,711 65,401 41.25%
NOSH 753,515 158,473 130,000 130,757 130,918 130,214 130,803 30.90%
Ratio Analysis
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 17.55% 16.27% 8.28% 6.25% 9.71% 11.72% 10.52% -
ROE 4.16% 11.96% 2.33% 1.63% 2.47% 3.59% 2.99% -
Per Share
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 20.29 44.86 15.45 14.07 13.46 15.93 14.19 5.65%
EPS 3.41 7.31 1.28 0.88 1.31 1.87 1.49 13.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.61 0.55 0.54 0.53 0.52 0.50 7.90%
Adjusted Per Share Value based on latest NOSH - 134,666
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 17.02 7.91 2.24 2.05 1.96 2.31 2.07 38.27%
EPS 2.86 1.29 0.19 0.13 0.19 0.27 0.22 48.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6876 0.1076 0.0796 0.0786 0.0772 0.0753 0.0728 41.25%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/16 30/06/15 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.83 0.93 0.895 0.50 0.50 0.50 0.75 -
P/RPS 4.09 2.07 5.79 3.55 3.71 3.14 5.29 -3.87%
P/EPS 24.32 12.75 69.92 56.82 38.27 26.79 50.22 -10.55%
EY 4.11 7.84 1.43 1.76 2.61 3.73 1.99 11.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.52 1.63 0.93 0.94 0.96 1.50 -5.90%
Price Multiplier on Announcement Date
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/08/16 28/08/15 28/02/14 20/02/13 17/02/12 22/02/11 24/02/10 -
Price 0.83 0.785 1.55 0.50 0.50 0.50 0.50 -
P/RPS 4.09 1.75 10.03 3.55 3.71 3.14 3.52 2.33%
P/EPS 24.32 10.76 121.09 56.82 38.27 26.79 33.48 -4.79%
EY 4.11 9.29 0.83 1.76 2.61 3.73 2.99 5.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.29 2.82 0.93 0.94 0.96 1.00 0.15%

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