[SUMATEC] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 5.93%
YoY- -80.33%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 34,874 46,407 44,415 48,981 50,304 62,583 85,277 -44.87%
PBT 26,805 29,792 21,387 14,268 11,493 30,232 61,925 -42.74%
Tax -2,420 -2,420 -4,049 -1,323 727 -523 -1,269 53.72%
NP 24,385 27,372 17,338 12,945 12,220 29,709 60,656 -45.49%
-
NP to SH 24,385 27,372 17,338 12,945 12,220 29,709 60,656 -45.49%
-
Tax Rate 9.03% 8.12% 18.93% 9.27% -6.33% 1.73% 2.05% -
Total Cost 10,489 19,035 27,077 36,036 38,084 32,874 24,621 -43.35%
-
Net Worth 637,908 717,239 721,279 712,327 703,119 702,880 648,197 -1.06%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 637,908 717,239 721,279 712,327 703,119 702,880 648,197 -1.06%
NOSH 3,866,114 3,866,114 3,717,934 3,652,962 3,740,000 3,820,000 3,466,296 7.54%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 69.92% 58.98% 39.04% 26.43% 24.29% 47.47% 71.13% -
ROE 3.82% 3.82% 2.40% 1.82% 1.74% 4.23% 9.36% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 0.90 1.24 1.19 1.34 1.35 1.64 2.46 -48.81%
EPS 0.63 0.73 0.47 0.35 0.33 0.78 1.75 -49.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.165 0.191 0.194 0.195 0.188 0.184 0.187 -7.99%
Adjusted Per Share Value based on latest NOSH - 3,652,962
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 0.82 1.09 1.04 1.15 1.18 1.47 2.01 -44.96%
EPS 0.57 0.64 0.41 0.30 0.29 0.70 1.43 -45.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.1687 0.1696 0.1675 0.1653 0.1653 0.1524 -1.05%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.075 0.075 0.085 0.10 0.115 0.125 0.14 -
P/RPS 8.31 6.07 7.12 7.46 8.55 7.63 5.69 28.69%
P/EPS 11.89 10.29 18.23 28.22 35.20 16.07 8.00 30.20%
EY 8.41 9.72 5.49 3.54 2.84 6.22 12.50 -23.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.39 0.44 0.51 0.61 0.68 0.75 -28.84%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 28/02/17 23/11/16 25/08/16 30/05/16 24/02/16 24/11/15 -
Price 0.06 0.075 0.06 0.10 0.11 0.115 0.145 -
P/RPS 6.65 6.07 5.02 7.46 8.18 7.02 5.89 8.41%
P/EPS 9.51 10.29 12.87 28.22 33.67 14.79 8.29 9.57%
EY 10.51 9.72 7.77 3.54 2.97 6.76 12.07 -8.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.31 0.51 0.59 0.63 0.78 -40.24%

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