[SUNSURIA] YoY 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- -14.29%
YoY- -19.88%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
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 5,024 4,427 4,699 5,031 4,943 5,661 4,474 1.94%
PBT 607 364 661 778 861 772 -160 -
Tax -107 -162 -196 -250 -202 -5 -13 42.04%
NP 500 202 465 528 659 767 -173 -
-
NP to SH 500 202 465 528 659 766 -173 -
-
Tax Rate 17.63% 44.51% 29.65% 32.13% 23.46% 0.65% - -
Total Cost 4,524 4,225 4,234 4,503 4,284 4,894 4,647 -0.44%
-
Net Worth 72,368 72,719 68,458 66,965 64,607 63,616 62,546 2.45%
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 72,368 72,719 68,458 66,965 64,607 63,616 62,546 2.45%
NOSH 131,578 134,666 129,166 128,780 129,215 129,830 133,076 -0.18%
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 9.95% 4.56% 9.90% 10.49% 13.33% 13.55% -3.87% -
ROE 0.69% 0.28% 0.68% 0.79% 1.02% 1.20% -0.28% -
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 3.82 3.29 3.64 3.91 3.83 4.36 3.36 2.15%
EPS 0.38 0.15 0.36 0.41 0.51 0.59 -0.13 -
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 0.56 0.49 0.52 0.56 0.55 0.63 0.50 1.90%
EPS 0.06 0.02 0.05 0.06 0.07 0.09 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0805 0.0809 0.0762 0.0745 0.0719 0.0708 0.0696 2.45%
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 23.44 15.21 13.74 12.80 19.61 11.47 18.44 4.07%
P/EPS 235.53 333.33 138.89 121.95 147.06 84.75 -476.92 -
EY 0.42 0.30 0.72 0.82 0.68 1.18 -0.21 -
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 40.59 15.21 13.74 12.80 13.07 13.76 18.14 14.35%
P/EPS 407.89 333.33 138.89 121.95 98.04 101.69 -469.23 -
EY 0.25 0.30 0.72 0.82 1.02 0.98 -0.21 -
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