[SUMATEC] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 11.77%
YoY- -34.5%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 62,583 81,117 0 156,779 184,968 217,152 169,832 -15.32%
PBT 30,232 53,507 71,400 -104,448 -40,642 -7,217 -65,654 -
Tax -523 -4,603 -369 -1,155 -12,759 -23,162 -4 125.20%
NP 29,709 48,904 71,031 -105,603 -53,401 -30,379 -65,658 -
-
NP to SH 29,709 48,639 85,293 -92,526 -68,791 -34,003 -65,403 -
-
Tax Rate 1.73% 8.60% 0.52% - - - - -
Total Cost 32,874 32,213 -71,031 262,382 238,369 247,531 235,490 -27.96%
-
Net Worth 702,880 595,490 424,024 -130,746 -38,591 16,081 51,442 54.58%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 702,880 595,490 424,024 -130,746 -38,591 16,081 51,442 54.58%
NOSH 3,820,000 3,402,804 536,739 214,338 214,394 160,815 160,756 69.51%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 47.47% 60.29% 0.00% -67.36% -28.87% -13.99% -38.66% -
ROE 4.23% 8.17% 20.12% 0.00% 0.00% -211.44% -127.14% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.64 2.38 0.00 73.15 86.27 135.03 105.65 -50.03%
EPS 0.78 1.43 15.89 -43.17 -32.09 -21.14 -40.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.184 0.175 0.79 -0.61 -0.18 0.10 0.32 -8.80%
Adjusted Per Share Value based on latest NOSH - 214,338
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.47 1.91 0.00 3.69 4.35 5.11 3.99 -15.32%
EPS 0.70 1.14 2.01 -2.18 -1.62 -0.80 -1.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1653 0.14 0.0997 -0.0307 -0.0091 0.0038 0.0121 54.58%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.125 0.205 0.275 0.19 0.22 0.28 0.31 -
P/RPS 7.63 8.60 0.00 0.26 0.25 0.21 0.29 72.41%
P/EPS 16.07 14.34 1.73 -0.44 -0.69 -1.32 -0.76 -
EY 6.22 6.97 57.79 -227.20 -145.85 -75.51 -131.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.17 0.35 0.00 0.00 2.80 0.97 -5.74%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 24/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.115 0.21 0.315 0.195 0.21 0.28 0.35 -
P/RPS 7.02 8.81 0.00 0.27 0.24 0.21 0.33 66.41%
P/EPS 14.79 14.69 1.98 -0.45 -0.65 -1.32 -0.86 -
EY 6.76 6.81 50.45 -221.38 -152.79 -75.51 -116.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.20 0.40 0.00 0.00 2.80 1.09 -8.72%

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