[SUNSURIA] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -17.18%
YoY- -27.46%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 19,162 18,435 18,497 18,545 18,817 19,140 17,961 4.40%
PBT 1,811 1,752 1,740 2,024 2,321 2,711 2,567 -20.73%
Tax -735 -750 -751 -756 -790 -828 -879 -11.23%
NP 1,076 1,002 989 1,268 1,531 1,883 1,688 -25.91%
-
NP to SH 1,076 1,002 989 1,268 1,531 1,883 1,688 -25.91%
-
Tax Rate 40.59% 42.81% 43.16% 37.35% 34.04% 30.54% 34.24% -
Total Cost 18,086 17,433 17,508 17,277 17,286 17,257 16,273 7.28%
-
Net Worth 71,978 70,994 67,799 72,719 72,105 71,018 70,374 1.51%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 71,978 70,994 67,799 72,719 72,105 71,018 70,374 1.51%
NOSH 130,869 131,470 125,555 134,666 133,529 131,515 130,322 0.27%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.62% 5.44% 5.35% 6.84% 8.14% 9.84% 9.40% -
ROE 1.49% 1.41% 1.46% 1.74% 2.12% 2.65% 2.40% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.64 14.02 14.73 13.77 14.09 14.55 13.78 4.11%
EPS 0.82 0.76 0.79 0.94 1.15 1.43 1.30 -26.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.54 0.54 0.54 0.54 0.54 1.22%
Adjusted Per Share Value based on latest NOSH - 134,666
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.14 2.06 2.06 2.07 2.10 2.14 2.00 4.60%
EPS 0.12 0.11 0.11 0.14 0.17 0.21 0.19 -26.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0803 0.0792 0.0757 0.0812 0.0805 0.0793 0.0785 1.52%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.56 0.50 0.50 0.50 0.50 0.50 0.50 -
P/RPS 3.82 3.57 3.39 3.63 3.55 3.44 3.63 3.45%
P/EPS 68.11 65.60 63.48 53.10 43.61 34.92 38.60 45.97%
EY 1.47 1.52 1.58 1.88 2.29 2.86 2.59 -31.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.93 0.93 0.93 0.93 0.93 0.93 6.34%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 22/08/13 29/05/13 20/02/13 23/11/12 13/08/12 24/05/12 -
Price 0.89 0.50 0.50 0.50 0.50 0.50 0.50 -
P/RPS 6.08 3.57 3.39 3.63 3.55 3.44 3.63 40.99%
P/EPS 108.25 65.60 63.48 53.10 43.61 34.92 38.60 98.74%
EY 0.92 1.52 1.58 1.88 2.29 2.86 2.59 -49.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.93 0.93 0.93 0.93 0.93 0.93 44.72%

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