[SUNSURIA] YoY Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -14.05%
YoY- -41.38%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 202,401 85,563 38,081 18,497 17,961 20,458 19,312 43.48%
PBT 54,204 14,594 4,860 1,734 2,567 3,184 2,786 57.79%
Tax -4,944 -1,270 -1,128 -745 -879 -895 -878 30.42%
NP 49,260 13,324 3,732 989 1,688 2,289 1,908 64.81%
-
NP to SH 43,839 13,301 3,564 989 1,687 2,288 1,909 61.87%
-
Tax Rate 9.12% 8.70% 23.21% 42.96% 34.24% 28.11% 31.51% -
Total Cost 153,141 72,239 34,349 17,508 16,273 18,169 17,404 39.68%
-
Net Worth 657,967 176,969 77,059 70,272 70,618 67,599 65,376 42.59%
Dividend
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 657,967 176,969 77,059 70,272 70,618 67,599 65,376 42.59%
NOSH 765,078 224,011 137,606 130,133 130,775 130,000 130,753 31.19%
Ratio Analysis
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 24.34% 15.57% 9.80% 5.35% 9.40% 11.19% 9.88% -
ROE 6.66% 7.52% 4.63% 1.41% 2.39% 3.38% 2.92% -
Per Share
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 26.45 38.20 27.67 14.21 13.73 15.74 14.77 9.36%
EPS 5.73 4.94 2.59 0.76 1.29 1.76 1.46 23.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.79 0.56 0.54 0.54 0.52 0.50 8.69%
Adjusted Per Share Value based on latest NOSH - 125,555
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 22.52 9.52 4.24 2.06 2.00 2.28 2.15 43.47%
EPS 4.88 1.48 0.40 0.11 0.19 0.25 0.21 62.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7322 0.1969 0.0858 0.0782 0.0786 0.0752 0.0728 42.58%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.91 0.79 1.39 0.50 0.50 0.50 0.50 -
P/RPS 3.44 2.07 5.02 3.52 3.64 3.18 3.39 0.22%
P/EPS 15.88 13.30 53.67 65.79 38.76 28.41 34.25 -11.14%
EY 6.30 7.52 1.86 1.52 2.58 3.52 2.92 12.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.00 2.48 0.93 0.93 0.96 1.00 0.89%
Price Multiplier on Announcement Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/11/16 26/11/15 02/05/14 29/05/13 24/05/12 23/05/11 25/05/10 -
Price 0.94 0.89 1.55 0.50 0.50 0.50 0.53 -
P/RPS 3.55 2.33 5.60 3.52 3.64 3.18 3.59 -0.17%
P/EPS 16.40 14.99 59.85 65.79 38.76 28.41 36.30 -11.49%
EY 6.10 6.67 1.67 1.52 2.58 3.52 2.75 13.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.13 2.77 0.93 0.93 0.96 1.06 0.42%

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