[SUNSURIA] YoY Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -6.15%
YoY- 24.44%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 20,086 18,404 17,625 20,748 18,558 21,158 17,382 2.43%
PBT 2,250 1,832 2,556 3,297 2,822 1,570 -386 -
Tax -586 -681 -845 -866 -870 -25 -48 51.68%
NP 1,664 1,150 1,710 2,430 1,952 1,545 -434 -
-
NP to SH 1,664 1,150 1,710 2,430 1,953 1,544 -513 -
-
Tax Rate 26.04% 37.17% 33.06% 26.27% 30.83% 1.59% - -
Total Cost 18,422 17,253 15,914 18,317 16,606 19,613 17,817 0.55%
-
Net Worth 71,500 70,609 69,386 67,711 65,401 63,755 62,396 2.29%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 71,500 70,609 69,386 67,711 65,401 63,755 62,396 2.29%
NOSH 130,000 130,757 130,918 130,214 130,803 130,112 132,758 -0.34%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.28% 6.25% 9.71% 11.72% 10.52% 7.30% -2.50% -
ROE 2.33% 1.63% 2.47% 3.59% 2.99% 2.42% -0.82% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 15.45 14.07 13.46 15.93 14.19 16.26 13.09 2.79%
EPS 1.28 0.88 1.31 1.87 1.49 1.19 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.53 0.52 0.50 0.49 0.47 2.65%
Adjusted Per Share Value based on latest NOSH - 128,780
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2.24 2.05 1.96 2.31 2.07 2.35 1.93 2.51%
EPS 0.19 0.13 0.19 0.27 0.22 0.17 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0796 0.0786 0.0772 0.0753 0.0728 0.0709 0.0694 2.30%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.895 0.50 0.50 0.50 0.75 0.50 0.62 -
P/RPS 5.79 3.55 3.71 3.14 5.29 3.07 4.74 3.38%
P/EPS 69.92 56.82 38.27 26.79 50.22 42.13 -160.34 -
EY 1.43 1.76 2.61 3.73 1.99 2.37 -0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 0.93 0.94 0.96 1.50 1.02 1.32 3.57%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 20/02/13 17/02/12 22/02/11 24/02/10 24/02/09 20/02/08 -
Price 1.55 0.50 0.50 0.50 0.50 0.60 0.61 -
P/RPS 10.03 3.55 3.71 3.14 3.52 3.69 4.66 13.61%
P/EPS 121.09 56.82 38.27 26.79 33.48 50.56 -157.76 -
EY 0.83 1.76 2.61 3.73 2.99 1.98 -0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 0.93 0.94 0.96 1.00 1.22 1.30 13.76%

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