[SUMATEC] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 33.94%
YoY- -71.42%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 23,923 34,874 46,407 44,415 48,981 50,304 62,583 -47.35%
PBT 11,604 26,805 29,792 21,387 14,268 11,493 30,232 -47.21%
Tax 580 -2,420 -2,420 -4,049 -1,323 727 -523 -
NP 12,184 24,385 27,372 17,338 12,945 12,220 29,709 -44.83%
-
NP to SH 12,184 24,385 27,372 17,338 12,945 12,220 29,709 -44.83%
-
Tax Rate -5.00% 9.03% 8.12% 18.93% 9.27% -6.33% 1.73% -
Total Cost 11,739 10,489 19,035 27,077 36,036 38,084 32,874 -49.69%
-
Net Worth 634,042 637,908 717,239 721,279 712,327 703,119 702,880 -6.64%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 634,042 637,908 717,239 721,279 712,327 703,119 702,880 -6.64%
NOSH 3,866,114 3,866,114 3,866,114 3,717,934 3,652,962 3,740,000 3,820,000 0.80%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 50.93% 69.92% 58.98% 39.04% 26.43% 24.29% 47.47% -
ROE 1.92% 3.82% 3.82% 2.40% 1.82% 1.74% 4.23% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 0.62 0.90 1.24 1.19 1.34 1.35 1.64 -47.74%
EPS 0.32 0.63 0.73 0.47 0.35 0.33 0.78 -44.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.164 0.165 0.191 0.194 0.195 0.188 0.184 -7.39%
Adjusted Per Share Value based on latest NOSH - 3,866,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 0.56 0.82 1.09 1.04 1.15 1.18 1.47 -47.47%
EPS 0.29 0.57 0.64 0.41 0.30 0.29 0.70 -44.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1491 0.15 0.1687 0.1696 0.1675 0.1653 0.1653 -6.65%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.055 0.075 0.075 0.085 0.10 0.115 0.125 -
P/RPS 8.89 8.31 6.07 7.12 7.46 8.55 7.63 10.73%
P/EPS 17.45 11.89 10.29 18.23 28.22 35.20 16.07 5.65%
EY 5.73 8.41 9.72 5.49 3.54 2.84 6.22 -5.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.45 0.39 0.44 0.51 0.61 0.68 -37.03%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 30/05/17 28/02/17 23/11/16 25/08/16 30/05/16 24/02/16 -
Price 0.05 0.06 0.075 0.06 0.10 0.11 0.115 -
P/RPS 8.08 6.65 6.07 5.02 7.46 8.18 7.02 9.83%
P/EPS 15.87 9.51 10.29 12.87 28.22 33.67 14.79 4.81%
EY 6.30 10.51 9.72 7.77 3.54 2.97 6.76 -4.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.36 0.39 0.31 0.51 0.59 0.63 -39.04%

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