[SUNSURIA] YoY Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
02-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 114.18%
YoY- 260.36%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 398,479 202,401 85,563 38,081 18,497 17,961 20,458 57.82%
PBT 138,009 54,204 14,594 4,860 1,734 2,567 3,184 78.47%
Tax -30,128 -4,944 -1,270 -1,128 -745 -879 -895 71.67%
NP 107,881 49,260 13,324 3,732 989 1,688 2,289 80.78%
-
NP to SH 90,748 43,839 13,301 3,564 989 1,687 2,288 76.05%
-
Tax Rate 21.83% 9.12% 8.70% 23.21% 42.96% 34.24% 28.11% -
Total Cost 290,598 153,141 72,239 34,349 17,508 16,273 18,169 53.11%
-
Net Worth 798,832 657,967 176,969 77,059 70,272 70,618 67,599 46.16%
Dividend
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 798,832 657,967 176,969 77,059 70,272 70,618 67,599 46.16%
NOSH 798,834 765,078 224,011 137,606 130,133 130,775 130,000 32.18%
Ratio Analysis
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 27.07% 24.34% 15.57% 9.80% 5.35% 9.40% 11.19% -
ROE 11.36% 6.66% 7.52% 4.63% 1.41% 2.39% 3.38% -
Per Share
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 49.88 26.45 38.20 27.67 14.21 13.73 15.74 19.39%
EPS 11.36 5.73 4.94 2.59 0.76 1.29 1.76 33.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.86 0.79 0.56 0.54 0.54 0.52 10.57%
Adjusted Per Share Value based on latest NOSH - 137,041
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 44.34 22.52 9.52 4.24 2.06 2.00 2.28 57.78%
EPS 10.10 4.88 1.48 0.40 0.11 0.19 0.25 76.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8889 0.7322 0.1969 0.0858 0.0782 0.0786 0.0752 46.16%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/09/17 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.45 0.91 0.79 1.39 0.50 0.50 0.50 -
P/RPS 2.91 3.44 2.07 5.02 3.52 3.64 3.18 -1.35%
P/EPS 12.76 15.88 13.30 53.67 65.79 38.76 28.41 -11.57%
EY 7.83 6.30 7.52 1.86 1.52 2.58 3.52 13.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.06 1.00 2.48 0.93 0.93 0.96 6.54%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/11/17 30/11/16 26/11/15 02/05/14 29/05/13 24/05/12 23/05/11 -
Price 1.38 0.94 0.89 1.55 0.50 0.50 0.50 -
P/RPS 2.77 3.55 2.33 5.60 3.52 3.64 3.18 -2.09%
P/EPS 12.15 16.40 14.99 59.85 65.79 38.76 28.41 -12.23%
EY 8.23 6.10 6.67 1.67 1.52 2.58 3.52 13.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.09 1.13 2.77 0.93 0.93 0.96 5.73%

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