[SUNSURIA] QoQ TTM Result on 31-Dec-2014 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- 14.58%
YoY- 285.01%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 89,745 72,029 73,103 79,044 60,911 51,392 38,079 77.00%
PBT 14,818 10,720 7,407 8,481 7,139 6,460 4,860 110.12%
Tax -1,496 -1,507 -2,956 -3,020 -2,353 -1,912 -1,128 20.69%
NP 13,322 9,213 4,451 5,461 4,786 4,548 3,732 133.39%
-
NP to SH 13,298 9,207 4,447 5,290 4,617 4,379 3,564 140.37%
-
Tax Rate 10.10% 14.06% 39.91% 35.61% 32.96% 29.60% 23.21% -
Total Cost 76,423 62,816 68,652 73,583 56,125 46,844 34,347 70.35%
-
Net Worth 454,061 96,668 91,864 90,352 90,361 88,339 76,743 226.77%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 454,061 96,668 91,864 90,352 90,361 88,339 76,743 226.77%
NOSH 574,761 158,473 158,387 158,513 158,529 157,749 137,041 159.84%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 14.84% 12.79% 6.09% 6.91% 7.86% 8.85% 9.80% -
ROE 2.93% 9.52% 4.84% 5.85% 5.11% 4.96% 4.64% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 15.61 45.45 46.15 49.87 38.42 32.58 27.79 -31.89%
EPS 2.31 5.81 2.81 3.34 2.91 2.78 2.60 -7.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.61 0.58 0.57 0.57 0.56 0.56 25.75%
Adjusted Per Share Value based on latest NOSH - 158,513
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 10.02 8.04 8.16 8.82 6.80 5.74 4.25 77.04%
EPS 1.48 1.03 0.50 0.59 0.52 0.49 0.40 139.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5068 0.1079 0.1025 0.1008 0.1009 0.0986 0.0857 226.66%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.79 0.93 1.52 1.31 1.28 1.31 1.39 -
P/RPS 5.06 2.05 3.29 2.63 3.33 4.02 5.00 0.79%
P/EPS 34.15 16.01 54.14 39.25 43.95 47.19 53.45 -25.79%
EY 2.93 6.25 1.85 2.55 2.28 2.12 1.87 34.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.52 2.62 2.30 2.25 2.34 2.48 -45.39%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 20/05/15 17/02/15 24/11/14 12/08/14 02/05/14 -
Price 0.89 0.785 1.95 1.52 1.30 1.28 1.55 -
P/RPS 5.70 1.73 4.22 3.05 3.38 3.93 5.58 1.42%
P/EPS 38.47 13.51 69.45 45.55 44.64 46.11 59.60 -25.29%
EY 2.60 7.40 1.44 2.20 2.24 2.17 1.68 33.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.29 3.36 2.67 2.28 2.29 2.77 -44.96%

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