[SUNSURIA] QoQ TTM Result on 30-Sep-2014

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014
Profit Trend
QoQ- 5.44%
YoY- 329.09%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 72,029 73,103 79,044 60,911 51,392 38,079 19,759 137.42%
PBT 10,720 7,407 8,481 7,139 6,460 4,860 2,054 201.79%
Tax -1,507 -2,956 -3,020 -2,353 -1,912 -1,128 -680 70.22%
NP 9,213 4,451 5,461 4,786 4,548 3,732 1,374 256.82%
-
NP to SH 9,207 4,447 5,290 4,617 4,379 3,564 1,374 256.67%
-
Tax Rate 14.06% 39.91% 35.61% 32.96% 29.60% 23.21% 33.11% -
Total Cost 62,816 68,652 73,583 56,125 46,844 34,347 18,385 127.36%
-
Net Worth 96,668 91,864 90,352 90,361 88,339 76,743 72,368 21.35%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 96,668 91,864 90,352 90,361 88,339 76,743 72,368 21.35%
NOSH 158,473 158,387 158,513 158,529 157,749 137,041 131,578 13.23%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 12.79% 6.09% 6.91% 7.86% 8.85% 9.80% 6.95% -
ROE 9.52% 4.84% 5.85% 5.11% 4.96% 4.64% 1.90% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 45.45 46.15 49.87 38.42 32.58 27.79 15.02 109.63%
EPS 5.81 2.81 3.34 2.91 2.78 2.60 1.04 215.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.58 0.57 0.57 0.56 0.56 0.55 7.16%
Adjusted Per Share Value based on latest NOSH - 158,529
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.04 8.16 8.82 6.80 5.74 4.25 2.21 137.10%
EPS 1.03 0.50 0.59 0.52 0.49 0.40 0.15 262.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1079 0.1025 0.1008 0.1009 0.0986 0.0857 0.0808 21.33%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.93 1.52 1.31 1.28 1.31 1.39 0.895 -
P/RPS 2.05 3.29 2.63 3.33 4.02 5.00 5.96 -51.00%
P/EPS 16.01 54.14 39.25 43.95 47.19 53.45 85.71 -67.42%
EY 6.25 1.85 2.55 2.28 2.12 1.87 1.17 206.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 2.62 2.30 2.25 2.34 2.48 1.63 -4.56%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 20/05/15 17/02/15 24/11/14 12/08/14 02/05/14 28/02/14 -
Price 0.785 1.95 1.52 1.30 1.28 1.55 1.55 -
P/RPS 1.73 4.22 3.05 3.38 3.93 5.58 10.32 -69.69%
P/EPS 13.51 69.45 45.55 44.64 46.11 59.60 148.43 -79.85%
EY 7.40 1.44 2.20 2.24 2.17 1.68 0.67 398.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 3.36 2.67 2.28 2.29 2.77 2.82 -40.71%

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