[SUMATEC] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 53.03%
YoY- 267.63%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 88,624 111,912 81,117 69,744 54,978 54,972 0 -
PBT 62,142 83,932 53,507 40,650 24,176 19,408 63,075 -0.99%
Tax -4,400 -5,000 -4,603 -5,348 -232 -464 -370 423.36%
NP 57,742 78,932 48,904 35,302 23,944 18,944 62,705 -5.36%
-
NP to SH 57,742 77,748 48,904 34,200 22,348 17,884 76,959 -17.47%
-
Tax Rate 7.08% 5.96% 8.60% 13.16% 0.96% 2.39% 0.59% -
Total Cost 30,882 32,980 32,213 34,441 31,034 36,028 -62,705 -
-
Net Worth 640,031 617,209 574,955 571,716 418,308 423,254 423,972 31.69%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 640,031 617,209 574,955 571,716 418,308 423,254 423,972 31.69%
NOSH 3,478,433 3,410,000 3,285,460 3,090,361 2,865,128 2,980,666 536,673 248.82%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 65.15% 70.53% 60.29% 50.62% 43.55% 34.46% 0.00% -
ROE 9.02% 12.60% 8.51% 5.98% 5.34% 4.23% 18.15% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.55 3.28 2.47 2.26 1.92 1.84 0.00 -
EPS 1.66 2.28 1.50 1.11 0.78 0.60 14.34 -76.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.184 0.181 0.175 0.185 0.146 0.142 0.79 -62.24%
Adjusted Per Share Value based on latest NOSH - 3,146,956
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.08 2.63 1.91 1.64 1.29 1.29 0.00 -
EPS 1.36 1.83 1.15 0.80 0.53 0.42 1.81 -17.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1505 0.1451 0.1352 0.1344 0.0984 0.0995 0.0997 31.69%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.19 0.22 0.205 0.41 0.32 0.285 0.275 -
P/RPS 7.46 6.70 8.30 18.17 16.68 15.45 0.00 -
P/EPS 11.45 9.65 13.77 37.05 41.03 47.50 1.92 229.93%
EY 8.74 10.36 7.26 2.70 2.44 2.11 52.15 -69.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.22 1.17 2.22 2.19 2.01 0.35 105.76%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 26/05/15 24/02/15 27/11/14 28/08/14 22/05/14 28/02/14 -
Price 0.11 0.19 0.21 0.265 0.49 0.265 0.315 -
P/RPS 4.32 5.79 8.51 11.74 25.54 14.37 0.00 -
P/EPS 6.63 8.33 14.11 23.95 62.82 44.17 2.20 109.06%
EY 15.09 12.00 7.09 4.18 1.59 2.26 45.52 -52.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.05 1.20 1.43 3.36 1.87 0.40 31.13%

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