[SUNSURIA] YoY 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- -11.01%
YoY- -56.56%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 58,354 17,275 5,024 4,427 4,699 5,031 4,943 46.18%
PBT 9,907 5,526 607 364 661 778 861 45.60%
Tax -2,354 499 -107 -162 -196 -250 -202 45.89%
NP 7,553 6,025 500 202 465 528 659 45.52%
-
NP to SH 6,733 6,022 500 202 465 528 659 42.97%
-
Tax Rate 23.76% -9.03% 17.63% 44.51% 29.65% 32.13% 23.46% -
Total Cost 50,801 11,250 4,524 4,225 4,234 4,503 4,284 46.28%
-
Net Worth 649,536 96,668 72,368 72,719 68,458 66,965 64,607 42.61%
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 649,536 96,668 72,368 72,719 68,458 66,965 64,607 42.61%
NOSH 792,117 158,473 131,578 134,666 129,166 128,780 129,215 32.16%
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 12.94% 34.88% 9.95% 4.56% 9.90% 10.49% 13.33% -
ROE 1.04% 6.23% 0.69% 0.28% 0.68% 0.79% 1.02% -
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 7.37 10.90 3.82 3.29 3.64 3.91 3.83 10.59%
EPS 0.85 3.80 0.38 0.15 0.36 0.41 0.51 8.17%
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 6.49 1.92 0.56 0.49 0.52 0.56 0.55 46.17%
EPS 0.75 0.67 0.06 0.02 0.05 0.06 0.07 44.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7228 0.1076 0.0805 0.0809 0.0762 0.0745 0.0719 42.61%
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 11.27 8.53 23.44 15.21 13.74 12.80 19.61 -8.16%
P/EPS 97.65 24.47 235.53 333.33 138.89 121.95 147.06 -6.10%
EY 1.02 4.09 0.42 0.30 0.72 0.82 0.68 6.43%
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 11.27 7.20 40.59 15.21 13.74 12.80 13.07 -2.25%
P/EPS 97.65 20.66 407.89 333.33 138.89 121.95 98.04 -0.06%
EY 1.02 4.84 0.25 0.30 0.72 0.82 1.02 0.00%
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