[SUNSURIA] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 2.9%
YoY- 81.59%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 92,628 73,396 20,144 20,392 15,676 21,668 17,240 35.70%
PBT 7,796 8,852 2,452 2,404 1,828 3,516 1,944 28.68%
Tax -3,096 -3,800 -664 -668 -872 -800 -920 24.65%
NP 4,700 5,052 1,788 1,736 956 2,716 1,024 31.87%
-
NP to SH 4,692 5,048 1,788 1,736 956 2,716 1,024 31.83%
-
Tax Rate 39.71% 42.93% 27.08% 27.79% 47.70% 22.75% 47.33% -
Total Cost 87,928 68,344 18,356 18,656 14,720 18,952 16,216 35.93%
-
Net Worth 90,260 88,339 70,994 71,018 69,044 66,594 62,720 6.83%
Dividend
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 90,260 88,339 70,994 71,018 69,044 66,594 62,720 6.83%
NOSH 158,351 157,749 131,470 131,515 132,777 130,576 127,999 3.93%
Ratio Analysis
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 5.07% 6.88% 8.88% 8.51% 6.10% 12.53% 5.94% -
ROE 5.20% 5.71% 2.52% 2.44% 1.38% 4.08% 1.63% -
Per Share
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 58.50 46.53 15.32 15.51 11.81 16.59 13.47 30.56%
EPS 2.96 3.20 1.36 1.32 0.72 2.08 0.80 26.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.56 0.54 0.54 0.52 0.51 0.49 2.78%
Adjusted Per Share Value based on latest NOSH - 131,515
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.31 8.17 2.24 2.27 1.74 2.41 1.92 35.69%
EPS 0.52 0.56 0.20 0.19 0.11 0.30 0.11 32.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1004 0.0983 0.079 0.079 0.0768 0.0741 0.0698 6.82%
Price Multiplier on Financial Quarter End Date
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 31/12/14 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.31 1.31 0.50 0.50 0.50 0.52 0.65 -
P/RPS 2.24 2.82 3.26 3.22 4.24 3.13 4.83 -13.02%
P/EPS 44.21 40.94 36.76 37.88 69.44 25.00 81.25 -10.46%
EY 2.26 2.44 2.72 2.64 1.44 4.00 1.23 11.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.34 0.93 0.93 0.96 1.02 1.33 10.45%
Price Multiplier on Announcement Date
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 17/02/15 12/08/14 22/08/13 13/08/12 16/08/11 23/08/10 18/08/09 -
Price 1.52 1.28 0.50 0.50 0.50 0.52 0.55 -
P/RPS 2.60 2.75 3.26 3.22 4.24 3.13 4.08 -7.85%
P/EPS 51.30 40.00 36.76 37.88 69.44 25.00 68.75 -5.17%
EY 1.95 2.50 2.72 2.64 1.44 4.00 1.45 5.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.29 0.93 0.93 0.96 1.02 1.12 17.08%

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