[SUNSURIA] QoQ Quarter Result on 31-Dec-2010 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -14.29%
YoY- -19.88%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 4,601 3,919 4,897 5,031 5,113 5,417 5,393 -10.03%
PBT 799 457 711 778 816 879 669 12.55%
Tax -220 -218 -245 -250 -200 -200 -225 -1.48%
NP 579 239 466 528 616 679 444 19.34%
-
NP to SH 579 239 465 528 616 679 444 19.34%
-
Tax Rate 27.53% 47.70% 34.46% 32.13% 24.51% 22.75% 33.63% -
Total Cost 4,022 3,680 4,431 4,503 4,497 4,738 4,949 -12.90%
-
Net Worth 69,743 69,044 67,166 66,965 66,842 66,594 65,294 4.48%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 69,743 69,044 67,166 66,965 66,842 66,594 65,294 4.48%
NOSH 131,590 132,777 129,166 128,780 131,063 130,576 130,588 0.51%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 12.58% 6.10% 9.52% 10.49% 12.05% 12.53% 8.23% -
ROE 0.83% 0.35% 0.69% 0.79% 0.92% 1.02% 0.68% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.50 2.95 3.79 3.91 3.90 4.15 4.13 -10.43%
EPS 0.44 0.18 0.36 0.41 0.47 0.52 0.34 18.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.52 0.52 0.51 0.51 0.50 3.95%
Adjusted Per Share Value based on latest NOSH - 128,780
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 0.51 0.44 0.54 0.56 0.57 0.60 0.60 -10.25%
EPS 0.06 0.03 0.05 0.06 0.07 0.08 0.05 12.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0776 0.0768 0.0747 0.0745 0.0744 0.0741 0.0727 4.44%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.50 0.50 0.50 0.50 0.50 0.52 0.50 -
P/RPS 14.30 16.94 13.19 12.80 12.82 12.53 12.11 11.70%
P/EPS 113.64 277.78 138.89 121.95 106.38 100.00 147.06 -15.77%
EY 0.88 0.36 0.72 0.82 0.94 1.00 0.68 18.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.96 0.96 0.96 0.98 1.02 1.00 -4.03%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 16/08/11 23/05/11 22/02/11 24/11/10 23/08/10 25/05/10 -
Price 0.50 0.50 0.50 0.50 0.50 0.52 0.53 -
P/RPS 14.30 16.94 13.19 12.80 12.82 12.53 12.83 7.49%
P/EPS 113.64 277.78 138.89 121.95 106.38 100.00 155.88 -18.98%
EY 0.88 0.36 0.72 0.82 0.94 1.00 0.64 23.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.96 0.96 0.96 0.98 1.02 1.06 -7.69%

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