[SUNSURIA] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 81.76%
YoY- 26.51%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 13,803 13,219 15,561 13,919 15,869 13,037 20,195 -6.14%
PBT 1,374 1,917 2,473 2,117 1,178 -290 -7,428 -
Tax -511 -634 -650 -653 -19 -36 -58 43.66%
NP 863 1,283 1,823 1,464 1,159 -326 -7,486 -
-
NP to SH 863 1,283 1,823 1,465 1,158 -385 -7,482 -
-
Tax Rate 37.19% 33.07% 26.28% 30.85% 1.61% - - -
Total Cost 12,940 11,936 13,738 12,455 14,710 13,363 27,681 -11.89%
-
Net Worth 70,609 69,386 67,711 65,401 63,755 62,396 62,567 2.03%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 70,609 69,386 67,711 65,401 63,755 62,396 62,567 2.03%
NOSH 130,757 130,918 130,214 130,803 130,112 132,758 130,348 0.05%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.25% 9.71% 11.72% 10.52% 7.30% -2.50% -37.07% -
ROE 1.22% 1.85% 2.69% 2.24% 1.82% -0.62% -11.96% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.56 10.10 11.95 10.64 12.20 9.82 15.49 -6.18%
EPS 0.66 0.98 1.40 1.12 0.89 -0.29 -5.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.52 0.50 0.49 0.47 0.48 1.98%
Adjusted Per Share Value based on latest NOSH - 129,215
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.54 1.47 1.73 1.55 1.77 1.45 2.25 -6.11%
EPS 0.10 0.14 0.20 0.16 0.13 -0.04 -0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0786 0.0772 0.0753 0.0728 0.0709 0.0694 0.0696 2.04%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.50 0.50 0.50 0.75 0.50 0.62 0.59 -
P/RPS 4.74 4.95 4.18 7.05 4.10 6.31 3.81 3.70%
P/EPS 75.76 51.02 35.71 66.96 56.18 -213.79 -10.28 -
EY 1.32 1.96 2.80 1.49 1.78 -0.47 -9.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.94 0.96 1.50 1.02 1.32 1.23 -4.54%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/13 17/02/12 22/02/11 24/02/10 24/02/09 20/02/08 16/02/07 -
Price 0.50 0.50 0.50 0.50 0.60 0.61 0.78 -
P/RPS 4.74 4.95 4.18 4.70 4.92 6.21 5.03 -0.98%
P/EPS 75.76 51.02 35.71 44.64 67.42 -210.34 -13.59 -
EY 1.32 1.96 2.80 2.24 1.48 -0.48 -7.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.94 0.96 1.00 1.22 1.30 1.63 -8.92%

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