[SUNSURIA] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 1.7%
YoY- 64.56%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 19,312 18,088 18,806 19,198 20,038 20,258 19,071 0.84%
PBT 2,786 2,381 2,292 1,689 1,442 1,501 569 188.62%
Tax -878 -255 -58 163 379 192 184 -
NP 1,908 2,126 2,234 1,852 1,821 1,693 753 85.96%
-
NP to SH 1,908 2,128 2,235 1,853 1,822 1,692 753 85.96%
-
Tax Rate 31.51% 10.71% 2.53% -9.65% -26.28% -12.79% -32.34% -
Total Cost 17,404 15,962 16,572 17,346 18,217 18,565 18,318 -3.35%
-
Net Worth 65,294 64,607 65,357 62,720 63,796 63,616 61,661 3.89%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 65,294 64,607 65,357 62,720 63,796 63,616 61,661 3.89%
NOSH 130,588 129,215 130,714 127,999 130,196 129,830 128,461 1.10%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.88% 11.75% 11.88% 9.65% 9.09% 8.36% 3.95% -
ROE 2.92% 3.29% 3.42% 2.95% 2.86% 2.66% 1.22% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 14.79 14.00 14.39 15.00 15.39 15.60 14.85 -0.26%
EPS 1.46 1.65 1.71 1.45 1.40 1.30 0.59 83.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.50 0.49 0.49 0.49 0.48 2.76%
Adjusted Per Share Value based on latest NOSH - 127,999
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.15 2.01 2.09 2.14 2.23 2.25 2.12 0.94%
EPS 0.21 0.24 0.25 0.21 0.20 0.19 0.08 90.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0727 0.0719 0.0727 0.0698 0.071 0.0708 0.0686 3.94%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.50 0.75 0.52 0.65 0.57 0.50 0.66 -
P/RPS 3.38 5.36 3.61 4.33 3.70 3.20 4.45 -16.76%
P/EPS 34.22 45.54 30.41 44.90 40.73 38.37 112.60 -54.83%
EY 2.92 2.20 3.29 2.23 2.46 2.61 0.89 120.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.50 1.04 1.33 1.16 1.02 1.38 -19.33%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 24/02/10 26/11/09 18/08/09 25/05/09 24/02/09 12/11/08 -
Price 0.53 0.50 0.55 0.55 0.50 0.60 0.50 -
P/RPS 3.58 3.57 3.82 3.67 3.25 3.85 3.37 4.11%
P/EPS 36.27 30.36 32.17 37.99 35.73 46.04 85.30 -43.48%
EY 2.76 3.29 3.11 2.63 2.80 2.17 1.17 77.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.00 1.10 1.12 1.02 1.22 1.04 1.27%

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