[SUNSURIA] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -17.18%
YoY- -27.46%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 151,670 72,029 19,759 18,545 18,116 20,954 18,088 38.69%
PBT 28,567 10,720 2,054 2,024 2,628 3,142 2,381 46.54%
Tax -6,795 -1,507 -680 -756 -879 -875 -255 65.68%
NP 21,772 9,213 1,374 1,268 1,749 2,267 2,126 43.02%
-
NP to SH 23,920 9,207 1,374 1,268 1,748 2,267 2,128 45.08%
-
Tax Rate 23.79% 14.06% 33.11% 37.35% 33.45% 27.85% 10.71% -
Total Cost 129,898 62,816 18,385 17,277 16,367 18,687 15,962 38.05%
-
Net Worth 649,536 96,668 72,368 72,719 68,458 66,965 64,607 42.61%
Dividend
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 649,536 96,668 72,368 72,719 68,458 66,965 64,607 42.61%
NOSH 792,117 158,473 131,578 134,666 129,166 128,780 129,215 32.16%
Ratio Analysis
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 14.35% 12.79% 6.95% 6.84% 9.65% 10.82% 11.75% -
ROE 3.68% 9.52% 1.90% 1.74% 2.55% 3.39% 3.29% -
Per Share
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 19.15 45.45 15.02 13.77 14.03 16.27 14.00 4.93%
EPS 3.02 5.81 1.04 0.94 1.35 1.76 1.65 9.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.61 0.55 0.54 0.53 0.52 0.50 7.90%
Adjusted Per Share Value based on latest NOSH - 134,666
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 16.88 8.02 2.20 2.06 2.02 2.33 2.01 38.72%
EPS 2.66 1.02 0.15 0.14 0.19 0.25 0.24 44.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7228 0.1076 0.0805 0.0809 0.0762 0.0745 0.0719 42.61%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/16 30/06/15 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.83 0.93 0.895 0.50 0.50 0.50 0.75 -
P/RPS 4.33 2.05 5.96 3.63 3.56 3.07 5.36 -3.22%
P/EPS 27.49 16.01 85.71 53.10 36.95 28.40 45.54 -7.47%
EY 3.64 6.25 1.17 1.88 2.71 3.52 2.20 8.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.52 1.63 0.93 0.94 0.96 1.50 -5.90%
Price Multiplier on Announcement Date
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/08/16 28/08/15 28/02/14 20/02/13 17/02/12 22/02/11 24/02/10 -
Price 0.83 0.785 1.55 0.50 0.50 0.50 0.50 -
P/RPS 4.33 1.73 10.32 3.63 3.56 3.07 3.57 3.01%
P/EPS 27.49 13.51 148.43 53.10 36.95 28.40 30.36 -1.51%
EY 3.64 7.40 0.67 1.88 2.71 3.52 3.29 1.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.29 2.82 0.93 0.94 0.96 1.00 0.15%

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