[SUNSURIA] QoQ Annualized Quarter 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- -12.96%
YoY- -32.74%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 20,082 20,144 18,497 18,404 18,752 20,392 17,961 7.71%
PBT 2,162 2,452 1,734 1,832 2,020 2,404 2,567 -10.80%
Tax -666 -664 -745 -681 -698 -668 -879 -16.87%
NP 1,496 1,788 989 1,150 1,322 1,736 1,688 -7.72%
-
NP to SH 1,496 1,788 989 1,150 1,322 1,736 1,687 -7.69%
-
Tax Rate 30.80% 27.08% 42.96% 37.17% 34.55% 27.79% 34.24% -
Total Cost 18,586 18,356 17,508 17,253 17,430 18,656 16,273 9.25%
-
Net Worth 72,175 70,994 70,272 70,609 69,988 71,018 70,618 1.46%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 72,175 70,994 70,272 70,609 69,988 71,018 70,618 1.46%
NOSH 131,228 131,470 130,133 130,757 129,607 131,515 130,775 0.23%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.45% 8.88% 5.35% 6.25% 7.05% 8.51% 9.40% -
ROE 2.07% 2.52% 1.41% 1.63% 1.89% 2.44% 2.39% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.30 15.32 14.21 14.07 14.47 15.51 13.73 7.47%
EPS 1.14 1.36 0.76 0.88 1.02 1.32 1.29 -7.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.54 0.54 0.54 0.54 0.54 1.22%
Adjusted Per Share Value based on latest NOSH - 134,666
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.24 2.25 2.06 2.05 2.09 2.28 2.00 7.84%
EPS 0.17 0.20 0.11 0.13 0.15 0.19 0.19 -7.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0806 0.0792 0.0784 0.0788 0.0781 0.0793 0.0788 1.51%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.56 0.50 0.50 0.50 0.50 0.50 0.50 -
P/RPS 3.66 3.26 3.52 3.55 3.46 3.22 3.64 0.36%
P/EPS 49.12 36.76 65.79 56.82 49.02 37.88 38.76 17.09%
EY 2.04 2.72 1.52 1.76 2.04 2.64 2.58 -14.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.93 0.93 0.93 0.93 0.93 0.93 6.34%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 22/08/13 29/05/13 20/02/13 23/11/12 13/08/12 24/05/12 -
Price 0.89 0.50 0.50 0.50 0.50 0.50 0.50 -
P/RPS 5.82 3.26 3.52 3.55 3.46 3.22 3.64 36.69%
P/EPS 78.07 36.76 65.79 56.82 49.02 37.88 38.76 59.42%
EY 1.28 2.72 1.52 1.76 2.04 2.64 2.58 -37.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.93 0.93 0.93 0.93 0.93 0.93 44.72%

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