[SUNSURIA] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -1.38%
YoY- -26.27%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 18,404 18,752 20,392 17,961 17,625 17,040 15,676 11.23%
PBT 1,832 2,020 2,404 2,567 2,556 2,512 1,828 0.14%
Tax -681 -698 -668 -879 -845 -876 -872 -15.13%
NP 1,150 1,322 1,736 1,688 1,710 1,636 956 13.04%
-
NP to SH 1,150 1,322 1,736 1,687 1,710 1,636 956 13.04%
-
Tax Rate 37.17% 34.55% 27.79% 34.24% 33.06% 34.87% 47.70% -
Total Cost 17,253 17,430 18,656 16,273 15,914 15,404 14,720 11.11%
-
Net Worth 70,609 69,988 71,018 70,618 69,386 68,815 69,044 1.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 70,609 69,988 71,018 70,618 69,386 68,815 69,044 1.49%
NOSH 130,757 129,607 131,515 130,775 130,918 129,841 132,777 -1.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.25% 7.05% 8.51% 9.40% 9.71% 9.60% 6.10% -
ROE 1.63% 1.89% 2.44% 2.39% 2.47% 2.38% 1.38% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.07 14.47 15.51 13.73 13.46 13.12 11.81 12.32%
EPS 0.88 1.02 1.32 1.29 1.31 1.26 0.72 14.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.54 0.54 0.53 0.53 0.52 2.53%
Adjusted Per Share Value based on latest NOSH - 130,322
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.05 2.09 2.28 2.00 1.97 1.90 1.75 11.07%
EPS 0.13 0.15 0.19 0.19 0.19 0.18 0.11 11.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0788 0.0781 0.0793 0.0788 0.0774 0.0768 0.0771 1.45%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.50 0.50 0.50 0.50 0.50 0.50 0.50 -
P/RPS 3.55 3.46 3.22 3.64 3.71 3.81 4.24 -11.11%
P/EPS 56.82 49.02 37.88 38.76 38.27 39.68 69.44 -12.46%
EY 1.76 2.04 2.64 2.58 2.61 2.52 1.44 14.24%
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 0.94 0.94 0.96 -2.08%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 23/11/12 13/08/12 24/05/12 17/02/12 30/11/11 16/08/11 -
Price 0.50 0.50 0.50 0.50 0.50 0.50 0.50 -
P/RPS 3.55 3.46 3.22 3.64 3.71 3.81 4.24 -11.11%
P/EPS 56.82 49.02 37.88 38.76 38.27 39.68 69.44 -12.46%
EY 1.76 2.04 2.64 2.58 2.61 2.52 1.44 14.24%
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 0.94 0.94 0.96 -2.08%

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