[SUMATEC] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 228.6%
YoY- 192.18%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 46,407 62,583 81,117 0 156,779 184,968 217,152 -22.65%
PBT 29,792 30,232 53,507 71,400 -104,448 -40,642 -7,217 -
Tax -2,420 -523 -4,603 -369 -1,155 -12,759 -23,162 -31.34%
NP 27,372 29,709 48,904 71,031 -105,603 -53,401 -30,379 -
-
NP to SH 27,372 29,709 48,639 85,293 -92,526 -68,791 -34,003 -
-
Tax Rate 8.12% 1.73% 8.60% 0.52% - - - -
Total Cost 19,035 32,874 32,213 -71,031 262,382 238,369 247,531 -34.76%
-
Net Worth 717,239 702,880 595,490 424,024 -130,746 -38,591 16,081 88.20%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 717,239 702,880 595,490 424,024 -130,746 -38,591 16,081 88.20%
NOSH 3,866,114 3,820,000 3,402,804 536,739 214,338 214,394 160,815 69.80%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 58.98% 47.47% 60.29% 0.00% -67.36% -28.87% -13.99% -
ROE 3.82% 4.23% 8.17% 20.12% 0.00% 0.00% -211.44% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.24 1.64 2.38 0.00 73.15 86.27 135.03 -54.20%
EPS 0.73 0.78 1.43 15.89 -43.17 -32.09 -21.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.191 0.184 0.175 0.79 -0.61 -0.18 0.10 11.37%
Adjusted Per Share Value based on latest NOSH - 536,739
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.09 1.47 1.91 0.00 3.69 4.35 5.11 -22.68%
EPS 0.64 0.70 1.14 2.01 -2.18 -1.62 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1687 0.1653 0.14 0.0997 -0.0307 -0.0091 0.0038 88.06%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.075 0.125 0.205 0.275 0.19 0.22 0.28 -
P/RPS 6.07 7.63 8.60 0.00 0.26 0.25 0.21 75.09%
P/EPS 10.29 16.07 14.34 1.73 -0.44 -0.69 -1.32 -
EY 9.72 6.22 6.97 57.79 -227.20 -145.85 -75.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.68 1.17 0.35 0.00 0.00 2.80 -27.98%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 24/02/16 24/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.075 0.115 0.21 0.315 0.195 0.21 0.28 -
P/RPS 6.07 7.02 8.81 0.00 0.27 0.24 0.21 75.09%
P/EPS 10.29 14.79 14.69 1.98 -0.45 -0.65 -1.32 -
EY 9.72 6.76 6.81 50.45 -221.38 -152.79 -75.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.63 1.20 0.40 0.00 0.00 2.80 -27.98%

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