[SUMATEC] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -7.82%
YoY- -51.95%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 48,981 50,304 62,583 85,277 97,941 95,352 81,117 -28.58%
PBT 14,268 11,493 30,232 61,925 72,489 69,638 53,507 -58.60%
Tax -1,323 727 -523 -1,269 -6,687 -5,737 -4,603 -56.48%
NP 12,945 12,220 29,709 60,656 65,802 63,901 48,904 -58.80%
-
NP to SH 12,945 12,220 29,709 60,656 65,802 63,901 48,639 -58.65%
-
Tax Rate 9.27% -6.33% 1.73% 2.05% 9.22% 8.24% 8.60% -
Total Cost 36,036 38,084 32,874 24,621 32,139 31,451 32,213 7.77%
-
Net Worth 712,327 703,119 702,880 648,197 646,689 617,209 595,490 12.69%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 712,327 703,119 702,880 648,197 646,689 617,209 595,490 12.69%
NOSH 3,652,962 3,740,000 3,820,000 3,466,296 3,514,615 3,410,000 3,402,804 4.84%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 26.43% 24.29% 47.47% 71.13% 67.19% 67.02% 60.29% -
ROE 1.82% 1.74% 4.23% 9.36% 10.18% 10.35% 8.17% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.34 1.35 1.64 2.46 2.79 2.80 2.38 -31.83%
EPS 0.35 0.33 0.78 1.75 1.87 1.87 1.43 -60.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.195 0.188 0.184 0.187 0.184 0.181 0.175 7.48%
Adjusted Per Share Value based on latest NOSH - 3,466,296
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.15 1.18 1.47 2.01 2.30 2.24 1.91 -28.71%
EPS 0.30 0.29 0.70 1.43 1.55 1.50 1.14 -58.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1675 0.1653 0.1653 0.1524 0.1521 0.1451 0.14 12.71%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.10 0.115 0.125 0.14 0.19 0.22 0.205 -
P/RPS 7.46 8.55 7.63 5.69 6.82 7.87 8.60 -9.05%
P/EPS 28.22 35.20 16.07 8.00 10.15 11.74 14.34 57.10%
EY 3.54 2.84 6.22 12.50 9.85 8.52 6.97 -36.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.61 0.68 0.75 1.03 1.22 1.17 -42.53%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 30/05/16 24/02/16 24/11/15 25/08/15 26/05/15 24/02/15 -
Price 0.10 0.11 0.115 0.145 0.11 0.19 0.21 -
P/RPS 7.46 8.18 7.02 5.89 3.95 6.79 8.81 -10.50%
P/EPS 28.22 33.67 14.79 8.29 5.88 10.14 14.69 54.59%
EY 3.54 2.97 6.76 12.07 17.02 9.86 6.81 -35.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.59 0.63 0.78 0.60 1.05 1.20 -43.50%

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