[SUNSURIA] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
02-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 159.39%
YoY- 260.36%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 79,044 60,911 51,392 38,079 19,759 19,162 18,435 163.22%
PBT 8,481 7,139 6,460 4,860 2,054 1,811 1,752 185.33%
Tax -3,020 -2,353 -1,912 -1,128 -680 -735 -750 152.46%
NP 5,461 4,786 4,548 3,732 1,374 1,076 1,002 208.74%
-
NP to SH 5,290 4,617 4,379 3,564 1,374 1,076 1,002 202.27%
-
Tax Rate 35.61% 32.96% 29.60% 23.21% 33.11% 40.59% 42.81% -
Total Cost 73,583 56,125 46,844 34,347 18,385 18,086 17,433 160.49%
-
Net Worth 90,352 90,361 88,339 76,743 72,368 71,978 70,994 17.38%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 90,352 90,361 88,339 76,743 72,368 71,978 70,994 17.38%
NOSH 158,513 158,529 157,749 137,041 131,578 130,869 131,470 13.24%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.91% 7.86% 8.85% 9.80% 6.95% 5.62% 5.44% -
ROE 5.85% 5.11% 4.96% 4.64% 1.90% 1.49% 1.41% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 49.87 38.42 32.58 27.79 15.02 14.64 14.02 132.48%
EPS 3.34 2.91 2.78 2.60 1.04 0.82 0.76 167.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.57 0.56 0.56 0.55 0.55 0.54 3.66%
Adjusted Per Share Value based on latest NOSH - 137,041
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.82 6.80 5.74 4.25 2.21 2.14 2.06 162.97%
EPS 0.59 0.52 0.49 0.40 0.15 0.12 0.11 205.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1008 0.1009 0.0986 0.0857 0.0808 0.0803 0.0792 17.39%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.31 1.28 1.31 1.39 0.895 0.56 0.50 -
P/RPS 2.63 3.33 4.02 5.00 5.96 3.82 3.57 -18.38%
P/EPS 39.25 43.95 47.19 53.45 85.71 68.11 65.60 -28.92%
EY 2.55 2.28 2.12 1.87 1.17 1.47 1.52 41.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.25 2.34 2.48 1.63 1.02 0.93 82.57%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 24/11/14 12/08/14 02/05/14 28/02/14 25/11/13 22/08/13 -
Price 1.52 1.30 1.28 1.55 1.55 0.89 0.50 -
P/RPS 3.05 3.38 3.93 5.58 10.32 6.08 3.57 -9.93%
P/EPS 45.55 44.64 46.11 59.60 148.43 108.25 65.60 -21.53%
EY 2.20 2.24 2.17 1.68 0.67 0.92 1.52 27.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.28 2.29 2.77 2.82 1.62 0.93 101.61%

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