[SUNSURIA] YoY Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 31.49%
YoY- -26.27%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 85,563 38,081 18,497 17,961 20,458 19,312 20,038 25.00%
PBT 14,594 4,860 1,734 2,567 3,184 2,786 1,442 42.74%
Tax -1,270 -1,128 -745 -879 -895 -878 379 -
NP 13,324 3,732 989 1,688 2,289 1,908 1,821 35.79%
-
NP to SH 13,301 3,564 989 1,687 2,288 1,909 1,823 35.73%
-
Tax Rate 8.70% 23.21% 42.96% 34.24% 28.11% 31.51% -26.28% -
Total Cost 72,239 34,349 17,508 16,273 18,169 17,404 18,217 23.59%
-
Net Worth 176,969 77,059 70,272 70,618 67,599 65,376 63,805 16.98%
Dividend
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 176,969 77,059 70,272 70,618 67,599 65,376 63,805 16.98%
NOSH 224,011 137,606 130,133 130,775 130,000 130,753 130,214 8.69%
Ratio Analysis
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 15.57% 9.80% 5.35% 9.40% 11.19% 9.88% 9.09% -
ROE 7.52% 4.63% 1.41% 2.39% 3.38% 2.92% 2.86% -
Per Share
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 38.20 27.67 14.21 13.73 15.74 14.77 15.39 15.00%
EPS 4.94 2.59 0.76 1.29 1.76 1.46 1.40 21.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.56 0.54 0.54 0.52 0.50 0.49 7.61%
Adjusted Per Share Value based on latest NOSH - 130,322
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 9.52 4.24 2.06 2.00 2.28 2.15 2.23 25.00%
EPS 1.48 0.40 0.11 0.19 0.25 0.21 0.20 36.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1969 0.0858 0.0782 0.0786 0.0752 0.0728 0.071 16.97%
Price Multiplier on Financial Quarter End Date
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.79 1.39 0.50 0.50 0.50 0.50 0.57 -
P/RPS 2.07 5.02 3.52 3.64 3.18 3.39 3.70 -8.54%
P/EPS 13.30 53.67 65.79 38.76 28.41 34.25 40.71 -15.80%
EY 7.52 1.86 1.52 2.58 3.52 2.92 2.46 18.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 2.48 0.93 0.93 0.96 1.00 1.16 -2.25%
Price Multiplier on Announcement Date
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/11/15 02/05/14 29/05/13 24/05/12 23/05/11 25/05/10 25/05/09 -
Price 0.89 1.55 0.50 0.50 0.50 0.53 0.50 -
P/RPS 2.33 5.60 3.52 3.64 3.18 3.59 3.25 -4.98%
P/EPS 14.99 59.85 65.79 38.76 28.41 36.30 35.71 -12.49%
EY 6.67 1.67 1.52 2.58 3.52 2.75 2.80 14.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 2.77 0.93 0.93 0.96 1.06 1.02 1.58%

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