[SUNSURIA] YoY TTM Result on 30-Sep-2012 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -18.69%
YoY- -15.46%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 110,591 73,103 19,162 18,817 18,448 20,866 18,806 31.31%
PBT 24,186 7,407 1,811 2,321 2,745 3,225 2,292 43.66%
Tax -3,942 -2,956 -735 -790 -933 -827 -58 91.29%
NP 20,244 4,451 1,076 1,531 1,812 2,398 2,234 40.33%
-
NP to SH 23,209 4,447 1,076 1,531 1,811 2,398 2,235 43.30%
-
Tax Rate 16.30% 39.91% 40.59% 34.04% 33.99% 25.64% 2.53% -
Total Cost 90,347 68,652 18,086 17,286 16,636 18,468 16,572 29.79%
-
Net Worth 593,560 91,864 71,978 72,105 69,743 66,842 65,357 40.38%
Dividend
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 593,560 91,864 71,978 72,105 69,743 66,842 65,357 40.38%
NOSH 732,790 158,387 130,869 133,529 131,590 131,063 130,714 30.34%
Ratio Analysis
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 18.31% 6.09% 5.62% 8.14% 9.82% 11.49% 11.88% -
ROE 3.91% 4.84% 1.49% 2.12% 2.60% 3.59% 3.42% -
Per Share
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 15.09 46.15 14.64 14.09 14.02 15.92 14.39 0.73%
EPS 3.17 2.81 0.82 1.15 1.38 1.83 1.71 9.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.58 0.55 0.54 0.53 0.51 0.50 7.69%
Adjusted Per Share Value based on latest NOSH - 133,529
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 12.31 8.13 2.13 2.09 2.05 2.32 2.09 31.34%
EPS 2.58 0.49 0.12 0.17 0.20 0.27 0.25 43.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6605 0.1022 0.0801 0.0802 0.0776 0.0744 0.0727 40.39%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/03/16 31/03/15 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.905 1.52 0.56 0.50 0.50 0.50 0.52 -
P/RPS 6.00 3.29 3.82 3.55 3.57 3.14 3.61 8.12%
P/EPS 28.57 54.14 68.11 43.61 36.33 27.33 30.41 -0.95%
EY 3.50 1.85 1.47 2.29 2.75 3.66 3.29 0.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 2.62 1.02 0.93 0.94 0.98 1.04 1.14%
Price Multiplier on Announcement Date
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/05/16 20/05/15 25/11/13 23/11/12 30/11/11 24/11/10 26/11/09 -
Price 0.84 1.95 0.89 0.50 0.50 0.50 0.55 -
P/RPS 5.57 4.22 6.08 3.55 3.57 3.14 3.82 5.96%
P/EPS 26.52 69.45 108.25 43.61 36.33 27.33 32.17 -2.92%
EY 3.77 1.44 0.92 2.29 2.75 3.66 3.11 3.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 3.36 1.62 0.93 0.94 0.98 1.10 -0.85%

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