[SUNSURIA] YoY TTM Result on 30-Jun-2012 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 11.55%
YoY- 1.89%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 79,044 51,392 18,435 19,140 18,960 20,419 19,198 29.30%
PBT 8,481 6,460 1,752 2,711 2,762 3,179 1,689 34.04%
Tax -3,020 -1,912 -750 -828 -913 -848 163 -
NP 5,461 4,548 1,002 1,883 1,849 2,331 1,852 21.69%
-
NP to SH 5,290 4,379 1,002 1,883 1,848 2,331 1,853 20.98%
-
Tax Rate 35.61% 29.60% 42.81% 30.54% 33.06% 26.68% -9.65% -
Total Cost 73,583 46,844 17,433 17,257 17,111 18,088 17,346 30.00%
-
Net Worth 90,352 88,339 70,994 71,018 69,044 66,594 62,720 6.85%
Dividend
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 90,352 88,339 70,994 71,018 69,044 66,594 62,720 6.85%
NOSH 158,513 157,749 131,470 131,515 132,777 130,576 127,999 3.95%
Ratio Analysis
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.91% 8.85% 5.44% 9.84% 9.75% 11.42% 9.65% -
ROE 5.85% 4.96% 1.41% 2.65% 2.68% 3.50% 2.95% -
Per Share
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 49.87 32.58 14.02 14.55 14.28 15.64 15.00 24.37%
EPS 3.34 2.78 0.76 1.43 1.39 1.79 1.45 16.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.56 0.54 0.54 0.52 0.51 0.49 2.78%
Adjusted Per Share Value based on latest NOSH - 131,515
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 8.80 5.72 2.05 2.13 2.11 2.27 2.14 29.27%
EPS 0.59 0.49 0.11 0.21 0.21 0.26 0.21 20.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1005 0.0983 0.079 0.079 0.0768 0.0741 0.0698 6.84%
Price Multiplier on Financial Quarter End Date
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 31/12/14 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.31 1.31 0.50 0.50 0.50 0.52 0.65 -
P/RPS 2.63 4.02 3.57 3.44 3.50 3.33 4.33 -8.65%
P/EPS 39.25 47.19 65.60 34.92 35.92 29.13 44.90 -2.41%
EY 2.55 2.12 1.52 2.86 2.78 3.43 2.23 2.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.34 0.93 0.93 0.96 1.02 1.33 10.45%
Price Multiplier on Announcement Date
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 17/02/15 12/08/14 22/08/13 13/08/12 16/08/11 23/08/10 18/08/09 -
Price 1.52 1.28 0.50 0.50 0.50 0.52 0.55 -
P/RPS 3.05 3.93 3.57 3.44 3.50 3.33 3.67 -3.30%
P/EPS 45.55 46.11 65.60 34.92 35.92 29.13 37.99 3.35%
EY 2.20 2.17 1.52 2.86 2.78 3.43 2.63 -3.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.29 0.93 0.93 0.96 1.02 1.12 17.08%

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