[SUNSURIA] YoY Cumulative 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- 30.56%
YoY- -32.74%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 114,683 53,323 15,065 13,803 13,219 15,561 13,919 38.31%
PBT 22,939 9,349 1,688 1,374 1,917 2,473 2,117 44.26%
Tax -2,812 -673 -440 -511 -634 -650 -653 25.17%
NP 20,127 8,676 1,248 863 1,283 1,823 1,464 49.64%
-
NP to SH 19,290 8,671 1,248 863 1,283 1,823 1,465 48.65%
-
Tax Rate 12.26% 7.20% 26.07% 37.19% 33.07% 26.28% 30.85% -
Total Cost 94,556 44,647 13,817 12,940 11,936 13,738 12,455 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 3.12% 8.97% 1.75% 1.22% 1.85% 2.69% 2.24% -
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 15.22 33.65 11.59 10.56 10.10 11.95 10.64 5.66%
EPS 2.56 5.48 0.96 0.66 0.98 1.40 1.12 13.55%
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 12.76 5.93 1.68 1.54 1.47 1.73 1.55 38.29%
EPS 2.15 0.96 0.14 0.10 0.14 0.20 0.16 49.12%
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 5.45 2.76 7.72 4.74 4.95 4.18 7.05 -3.88%
P/EPS 32.42 17.00 93.23 75.76 51.02 35.71 66.96 -10.55%
EY 3.08 5.88 1.07 1.32 1.96 2.80 1.49 11.81%
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 5.45 2.33 13.38 4.74 4.95 4.18 4.70 2.30%
P/EPS 32.42 14.35 161.46 75.76 51.02 35.71 44.64 -4.80%
EY 3.08 6.97 0.62 1.32 1.96 2.80 2.24 5.02%
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