[SUNSURIA] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 20.62%
YoY- 196.81%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 18,817 18,448 20,866 18,806 19,071 20,368 27,578 -6.16%
PBT 2,321 2,745 3,225 2,292 569 -1,435 -7,323 -
Tax -790 -933 -827 -58 184 -161 -130 35.05%
NP 1,531 1,812 2,398 2,234 753 -1,596 -7,453 -
-
NP to SH 1,531 1,811 2,398 2,235 753 -1,653 -7,456 -
-
Tax Rate 34.04% 33.99% 25.64% 2.53% -32.34% - - -
Total Cost 17,286 16,636 18,468 16,572 18,318 21,964 35,031 -11.09%
-
Net Worth 72,105 69,743 66,842 65,357 61,661 61,902 63,876 2.03%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 72,105 69,743 66,842 65,357 61,661 61,902 63,876 2.03%
NOSH 133,529 131,590 131,063 130,714 128,461 131,707 130,359 0.40%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.14% 9.82% 11.49% 11.88% 3.95% -7.84% -27.03% -
ROE 2.12% 2.60% 3.59% 3.42% 1.22% -2.67% -11.67% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.09 14.02 15.92 14.39 14.85 15.46 21.16 -6.54%
EPS 1.15 1.38 1.83 1.71 0.59 -1.26 -5.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.51 0.50 0.48 0.47 0.49 1.63%
Adjusted Per Share Value based on latest NOSH - 130,714
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.09 2.05 2.32 2.09 2.12 2.27 3.07 -6.20%
EPS 0.17 0.20 0.27 0.25 0.08 -0.18 -0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0802 0.0776 0.0744 0.0727 0.0686 0.0689 0.0711 2.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.50 0.50 0.50 0.52 0.66 0.69 0.58 -
P/RPS 3.55 3.57 3.14 3.61 4.45 4.46 2.74 4.40%
P/EPS 43.61 36.33 27.33 30.41 112.60 -54.98 -10.14 -
EY 2.29 2.75 3.66 3.29 0.89 -1.82 -9.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.94 0.98 1.04 1.38 1.47 1.18 -3.88%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 30/11/11 24/11/10 26/11/09 12/11/08 22/11/07 27/11/06 -
Price 0.50 0.50 0.50 0.55 0.50 0.70 0.68 -
P/RPS 3.55 3.57 3.14 3.82 3.37 4.53 3.21 1.69%
P/EPS 43.61 36.33 27.33 32.17 85.30 -55.77 -11.89 -
EY 2.29 2.75 3.66 3.11 1.17 -1.79 -8.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.94 0.98 1.10 1.04 1.49 1.39 -6.47%

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