[SUNSURIA] YoY Quarter Result on 30-Sep-2013 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -32.66%
YoY- 32.6%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 103,682 38,818 17,073 5,005 4,278 4,601 5,113 58.83%
PBT 31,547 5,105 2,098 468 409 799 816 75.40%
Tax -9,449 -1,951 -624 -167 -182 -220 -200 80.89%
NP 22,098 3,154 1,474 301 227 579 616 73.39%
-
NP to SH 18,009 3,151 1,473 301 227 579 616 68.02%
-
Tax Rate 29.95% 38.22% 29.74% 35.68% 44.50% 27.53% 24.51% -
Total Cost 81,584 35,664 15,599 4,704 4,051 4,022 4,497 56.14%
-
Net Worth 728,364 593,560 91,864 71,978 72,105 69,743 66,842 44.37%
Dividend
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 728,364 593,560 91,864 71,978 72,105 69,743 66,842 44.37%
NOSH 800,400 732,790 158,387 130,869 133,529 131,590 131,063 32.07%
Ratio Analysis
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 21.31% 8.13% 8.63% 6.01% 5.31% 12.58% 12.05% -
ROE 2.47% 0.53% 1.60% 0.42% 0.31% 0.83% 0.92% -
Per Share
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.95 5.30 10.78 3.82 3.20 3.50 3.90 20.26%
EPS 2.25 0.43 0.93 0.23 0.17 0.44 0.47 27.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.81 0.58 0.55 0.54 0.53 0.51 9.31%
Adjusted Per Share Value based on latest NOSH - 130,869
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 11.54 4.32 1.90 0.56 0.48 0.51 0.57 58.79%
EPS 2.00 0.35 0.16 0.03 0.03 0.06 0.07 67.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8105 0.6605 0.1022 0.0801 0.0802 0.0776 0.0744 44.36%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 31/03/17 31/03/16 31/03/15 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.36 0.905 1.52 0.56 0.50 0.50 0.50 -
P/RPS 10.50 17.08 14.10 14.64 15.61 14.30 12.82 -3.02%
P/EPS 60.44 210.47 163.44 243.48 294.12 113.64 106.38 -8.32%
EY 1.65 0.48 0.61 0.41 0.34 0.88 0.94 9.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.12 2.62 1.02 0.93 0.94 0.98 6.65%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/05/17 23/05/16 20/05/15 25/11/13 23/11/12 30/11/11 24/11/10 -
Price 1.41 0.84 1.95 0.89 0.50 0.50 0.50 -
P/RPS 10.88 15.86 18.09 23.27 15.61 14.30 12.82 -2.49%
P/EPS 62.67 195.35 209.68 386.96 294.12 113.64 106.38 -7.81%
EY 1.60 0.51 0.48 0.26 0.34 0.88 0.94 8.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.04 3.36 1.62 0.93 0.94 0.98 7.30%

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