[SUNSURIA] YoY Quarter Result on 31-Dec-2013 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 66.11%
YoY- 147.52%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 122,739 58,354 17,275 5,024 4,427 4,699 5,031 63.45%
PBT 41,511 9,907 5,526 607 364 661 778 84.35%
Tax -9,901 -2,354 499 -107 -162 -196 -250 76.09%
NP 31,610 7,553 6,025 500 202 465 528 87.65%
-
NP to SH 31,903 6,733 6,022 500 202 465 528 87.91%
-
Tax Rate 23.85% 23.76% -9.03% 17.63% 44.51% 29.65% 32.13% -
Total Cost 91,129 50,801 11,250 4,524 4,225 4,234 4,503 58.81%
-
Net Worth 758,890 649,536 96,668 72,368 72,719 68,458 66,965 45.26%
Dividend
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 758,890 649,536 96,668 72,368 72,719 68,458 66,965 45.26%
NOSH 798,834 792,117 158,473 131,578 134,666 129,166 128,780 32.40%
Ratio Analysis
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 25.75% 12.94% 34.88% 9.95% 4.56% 9.90% 10.49% -
ROE 4.20% 1.04% 6.23% 0.69% 0.28% 0.68% 0.79% -
Per Share
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 15.36 7.37 10.90 3.82 3.29 3.64 3.91 23.42%
EPS 3.99 0.85 3.80 0.38 0.15 0.36 0.41 41.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.82 0.61 0.55 0.54 0.53 0.52 9.71%
Adjusted Per Share Value based on latest NOSH - 131,578
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 13.66 6.49 1.92 0.56 0.49 0.52 0.56 63.44%
EPS 3.55 0.75 0.67 0.06 0.02 0.05 0.06 87.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8445 0.7228 0.1076 0.0805 0.0809 0.0762 0.0745 45.27%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.47 0.83 0.93 0.895 0.50 0.50 0.50 -
P/RPS 9.57 11.27 8.53 23.44 15.21 13.74 12.80 -4.37%
P/EPS 36.81 97.65 24.47 235.53 333.33 138.89 121.95 -16.82%
EY 2.72 1.02 4.09 0.42 0.30 0.72 0.82 20.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.01 1.52 1.63 0.93 0.94 0.96 7.64%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/08/17 24/08/16 28/08/15 28/02/14 20/02/13 17/02/12 22/02/11 -
Price 1.43 0.83 0.785 1.55 0.50 0.50 0.50 -
P/RPS 9.31 11.27 7.20 40.59 15.21 13.74 12.80 -4.77%
P/EPS 35.81 97.65 20.66 407.89 333.33 138.89 121.95 -17.17%
EY 2.79 1.02 4.84 0.25 0.30 0.72 0.82 20.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.01 1.29 2.82 0.93 0.94 0.96 7.21%

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