[SUNSURIA] YoY Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 242.26%
YoY- -36.83%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 36,048 10,041 9,376 8,520 10,530 8,976 10,208 21.41%
PBT 3,821 1,081 1,010 1,256 1,695 1,256 406 41.17%
Tax -1,172 -333 -349 -438 -400 -451 -14 97.58%
NP 2,649 748 661 818 1,295 805 392 34.16%
-
NP to SH 2,646 748 661 818 1,295 806 392 34.14%
-
Tax Rate 30.67% 30.80% 34.55% 34.87% 23.60% 35.91% 3.45% -
Total Cost 33,399 9,293 8,715 7,702 9,235 8,171 9,816 20.72%
-
Net Worth 91,864 72,175 69,988 68,815 66,712 64,999 62,719 6.04%
Dividend
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 91,864 72,175 69,988 68,815 66,712 64,999 62,719 6.04%
NOSH 158,387 131,228 129,607 129,841 130,808 129,999 130,666 3.00%
Ratio Analysis
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 7.35% 7.45% 7.05% 9.60% 12.30% 8.97% 3.84% -
ROE 2.88% 1.04% 0.94% 1.19% 1.94% 1.24% 0.63% -
Per Share
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 22.76 7.65 7.23 6.56 8.05 6.90 7.81 17.88%
EPS 1.67 0.57 0.51 0.63 0.99 0.62 0.30 30.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.55 0.54 0.53 0.51 0.50 0.48 2.95%
Adjusted Per Share Value based on latest NOSH - 131,590
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 4.02 1.12 1.05 0.95 1.18 1.00 1.14 21.39%
EPS 0.30 0.08 0.07 0.09 0.14 0.09 0.04 36.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1025 0.0806 0.0781 0.0768 0.0745 0.0726 0.07 6.04%
Price Multiplier on Financial Quarter End Date
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/03/15 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.52 0.56 0.50 0.50 0.50 0.52 0.66 -
P/RPS 6.68 7.32 6.91 7.62 6.21 7.53 8.45 -3.55%
P/EPS 90.99 98.25 98.04 79.37 50.51 83.87 220.00 -12.69%
EY 1.10 1.02 1.02 1.26 1.98 1.19 0.45 14.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 1.02 0.93 0.94 0.98 1.04 1.38 10.36%
Price Multiplier on Announcement Date
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/05/15 25/11/13 23/11/12 30/11/11 24/11/10 26/11/09 12/11/08 -
Price 1.95 0.89 0.50 0.50 0.50 0.55 0.50 -
P/RPS 8.57 11.63 6.91 7.62 6.21 7.97 6.40 4.59%
P/EPS 116.73 156.14 98.04 79.37 50.51 88.71 166.67 -5.33%
EY 0.86 0.64 1.02 1.26 1.98 1.13 0.60 5.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 1.62 0.93 0.94 0.98 1.10 1.04 19.76%

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