[SUNSURIA] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 124.7%
YoY- 269.37%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 18,806 19,198 20,038 20,258 19,071 18,327 17,426 5.20%
PBT 2,292 1,689 1,442 1,501 569 1,016 33 1585.31%
Tax -58 163 379 192 184 173 175 -
NP 2,234 1,852 1,821 1,693 753 1,189 208 386.09%
-
NP to SH 2,235 1,853 1,822 1,692 753 1,126 149 507.21%
-
Tax Rate 2.53% -9.65% -26.28% -12.79% -32.34% -17.03% -530.30% -
Total Cost 16,572 17,346 18,217 18,565 18,318 17,138 17,218 -2.51%
-
Net Worth 65,357 62,720 63,796 63,616 61,661 63,529 62,517 3.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 65,357 62,720 63,796 63,616 61,661 63,529 62,517 3.00%
NOSH 130,714 127,999 130,196 129,830 128,461 132,352 130,243 0.24%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.88% 9.65% 9.09% 8.36% 3.95% 6.49% 1.19% -
ROE 3.42% 2.95% 2.86% 2.66% 1.22% 1.77% 0.24% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 14.39 15.00 15.39 15.60 14.85 13.85 13.38 4.96%
EPS 1.71 1.45 1.40 1.30 0.59 0.85 0.11 521.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.49 0.49 0.49 0.48 0.48 0.48 2.75%
Adjusted Per Share Value based on latest NOSH - 129,830
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.10 2.14 2.24 2.26 2.13 2.05 1.95 5.05%
EPS 0.25 0.21 0.20 0.19 0.08 0.13 0.02 437.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0729 0.07 0.0712 0.071 0.0688 0.0709 0.0698 2.93%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.52 0.65 0.57 0.50 0.66 0.70 0.66 -
P/RPS 3.61 4.33 3.70 3.20 4.45 5.06 4.93 -18.74%
P/EPS 30.41 44.90 40.73 38.37 112.60 82.28 576.92 -85.91%
EY 3.29 2.23 2.46 2.61 0.89 1.22 0.17 619.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.33 1.16 1.02 1.38 1.46 1.38 -17.17%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 18/08/09 25/05/09 24/02/09 12/11/08 27/08/08 27/05/08 -
Price 0.55 0.55 0.50 0.60 0.50 0.58 0.70 -
P/RPS 3.82 3.67 3.25 3.85 3.37 4.19 5.23 -18.88%
P/EPS 32.17 37.99 35.73 46.04 85.30 68.17 611.88 -85.94%
EY 3.11 2.63 2.80 2.17 1.17 1.47 0.16 621.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.12 1.02 1.22 1.04 1.21 1.46 -17.18%

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