[SUNSURIA] QoQ Annualized Quarter 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- -23.85%
YoY- -19.19%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 20,144 18,497 18,404 18,752 20,392 17,961 17,625 9.32%
PBT 2,452 1,734 1,832 2,020 2,404 2,567 2,556 -2.73%
Tax -664 -745 -681 -698 -668 -879 -845 -14.85%
NP 1,788 989 1,150 1,322 1,736 1,688 1,710 3.02%
-
NP to SH 1,788 989 1,150 1,322 1,736 1,687 1,710 3.02%
-
Tax Rate 27.08% 42.96% 37.17% 34.55% 27.79% 34.24% 33.06% -
Total Cost 18,356 17,508 17,253 17,430 18,656 16,273 15,914 9.99%
-
Net Worth 70,994 70,272 70,609 69,988 71,018 70,618 69,386 1.54%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 70,994 70,272 70,609 69,988 71,018 70,618 69,386 1.54%
NOSH 131,470 130,133 130,757 129,607 131,515 130,775 130,918 0.28%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.88% 5.35% 6.25% 7.05% 8.51% 9.40% 9.71% -
ROE 2.52% 1.41% 1.63% 1.89% 2.44% 2.39% 2.47% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.32 14.21 14.07 14.47 15.51 13.73 13.46 9.02%
EPS 1.36 0.76 0.88 1.02 1.32 1.29 1.31 2.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.54 0.54 0.54 0.54 0.53 1.25%
Adjusted Per Share Value based on latest NOSH - 133,529
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.25 2.06 2.05 2.09 2.28 2.00 1.97 9.27%
EPS 0.20 0.11 0.13 0.15 0.19 0.19 0.19 3.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0792 0.0784 0.0788 0.0781 0.0793 0.0788 0.0774 1.54%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.50 0.50 0.50 0.50 0.50 0.50 0.50 -
P/RPS 3.26 3.52 3.55 3.46 3.22 3.64 3.71 -8.26%
P/EPS 36.76 65.79 56.82 49.02 37.88 38.76 38.27 -2.65%
EY 2.72 1.52 1.76 2.04 2.64 2.58 2.61 2.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 0.93 0.93 0.93 0.93 0.94 -0.71%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 29/05/13 20/02/13 23/11/12 13/08/12 24/05/12 17/02/12 -
Price 0.50 0.50 0.50 0.50 0.50 0.50 0.50 -
P/RPS 3.26 3.52 3.55 3.46 3.22 3.64 3.71 -8.26%
P/EPS 36.76 65.79 56.82 49.02 37.88 38.76 38.27 -2.65%
EY 2.72 1.52 1.76 2.04 2.64 2.58 2.61 2.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 0.93 0.93 0.93 0.93 0.94 -0.71%

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