[SUNSURIA] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 11.23%
YoY- 44.61%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 386,964 152,910 71,097 20,086 18,404 17,625 20,748 56.83%
PBT 121,630 30,585 12,465 2,250 1,832 2,556 3,297 74.18%
Tax -31,097 -3,749 -897 -586 -681 -845 -866 73.46%
NP 90,533 26,836 11,568 1,664 1,150 1,710 2,430 74.45%
-
NP to SH 80,728 25,720 11,561 1,664 1,150 1,710 2,430 71.40%
-
Tax Rate 25.57% 12.26% 7.20% 26.04% 37.17% 33.06% 26.27% -
Total Cost 296,430 126,074 59,529 18,422 17,253 15,914 18,317 53.45%
-
Net Worth 758,890 617,882 96,668 71,500 70,609 69,386 67,711 45.02%
Dividend
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 758,890 617,882 96,668 71,500 70,609 69,386 67,711 45.02%
NOSH 798,834 753,515 158,473 130,000 130,757 130,918 130,214 32.18%
Ratio Analysis
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 23.40% 17.55% 16.27% 8.28% 6.25% 9.71% 11.72% -
ROE 10.64% 4.16% 11.96% 2.33% 1.63% 2.47% 3.59% -
Per Share
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 48.44 20.29 44.86 15.45 14.07 13.46 15.93 18.65%
EPS 10.11 3.41 7.31 1.28 0.88 1.31 1.87 29.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.82 0.61 0.55 0.54 0.53 0.52 9.71%
Adjusted Per Share Value based on latest NOSH - 131,578
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 43.06 17.02 7.91 2.24 2.05 1.96 2.31 56.82%
EPS 8.98 2.86 1.29 0.19 0.13 0.19 0.27 71.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8445 0.6876 0.1076 0.0796 0.0786 0.0772 0.0753 45.03%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.47 0.83 0.93 0.895 0.50 0.50 0.50 -
P/RPS 3.03 4.09 2.07 5.79 3.55 3.71 3.14 -0.54%
P/EPS 14.55 24.32 12.75 69.92 56.82 38.27 26.79 -8.96%
EY 6.87 4.11 7.84 1.43 1.76 2.61 3.73 9.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.01 1.52 1.63 0.93 0.94 0.96 7.64%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/08/17 24/08/16 28/08/15 28/02/14 20/02/13 17/02/12 22/02/11 -
Price 1.43 0.83 0.785 1.55 0.50 0.50 0.50 -
P/RPS 2.95 4.09 1.75 10.03 3.55 3.71 3.14 -0.95%
P/EPS 14.15 24.32 10.76 121.09 56.82 38.27 26.79 -9.35%
EY 7.07 4.11 9.29 0.83 1.76 2.61 3.73 10.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.01 1.29 2.82 0.93 0.94 0.96 7.21%

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