[SUNSURIA] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 66.84%
YoY- 44.61%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 290,223 114,683 53,323 15,065 13,803 13,219 15,561 56.83%
PBT 91,223 22,939 9,349 1,688 1,374 1,917 2,473 74.18%
Tax -23,323 -2,812 -673 -440 -511 -634 -650 73.44%
NP 67,900 20,127 8,676 1,248 863 1,283 1,823 74.44%
-
NP to SH 60,546 19,290 8,671 1,248 863 1,283 1,823 71.39%
-
Tax Rate 25.57% 12.26% 7.20% 26.07% 37.19% 33.07% 26.28% -
Total Cost 222,323 94,556 44,647 13,817 12,940 11,936 13,738 53.45%
-
Net Worth 758,890 617,882 96,668 71,500 70,609 69,386 67,711 45.02%
Dividend
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 758,890 617,882 96,668 71,500 70,609 69,386 67,711 45.02%
NOSH 798,834 753,515 158,473 130,000 130,757 130,918 130,214 32.18%
Ratio Analysis
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 23.40% 17.55% 16.27% 8.28% 6.25% 9.71% 11.72% -
ROE 7.98% 3.12% 8.97% 1.75% 1.22% 1.85% 2.69% -
Per Share
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 36.33 15.22 33.65 11.59 10.56 10.10 11.95 18.65%
EPS 7.58 2.56 5.48 0.96 0.66 0.98 1.40 29.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.82 0.61 0.55 0.54 0.53 0.52 9.71%
Adjusted Per Share Value based on latest NOSH - 131,578
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 32.39 12.80 5.95 1.68 1.54 1.48 1.74 56.79%
EPS 6.76 2.15 0.97 0.14 0.10 0.14 0.20 71.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8471 0.6897 0.1079 0.0798 0.0788 0.0774 0.0756 45.01%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.47 0.83 0.93 0.895 0.50 0.50 0.50 -
P/RPS 4.05 5.45 2.76 7.72 4.74 4.95 4.18 -0.48%
P/EPS 19.39 32.42 17.00 93.23 75.76 51.02 35.71 -8.96%
EY 5.16 3.08 5.88 1.07 1.32 1.96 2.80 9.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.01 1.52 1.63 0.93 0.94 0.96 7.64%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/08/17 24/08/16 28/08/15 28/02/14 20/02/13 17/02/12 22/02/11 -
Price 1.43 0.83 0.785 1.55 0.50 0.50 0.50 -
P/RPS 3.94 5.45 2.33 13.38 4.74 4.95 4.18 -0.90%
P/EPS 18.87 32.42 14.35 161.46 75.76 51.02 35.71 -9.34%
EY 5.30 3.08 6.97 0.62 1.32 1.96 2.80 10.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.01 1.29 2.82 0.93 0.94 0.96 7.21%

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