[SUNSURIA] YoY TTM Result on 30-Sep-2011 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -2.0%
YoY- -24.48%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 73,103 19,162 18,817 18,448 20,866 18,806 19,071 22.95%
PBT 7,407 1,811 2,321 2,745 3,225 2,292 569 48.39%
Tax -2,956 -735 -790 -933 -827 -58 184 -
NP 4,451 1,076 1,531 1,812 2,398 2,234 753 31.42%
-
NP to SH 4,447 1,076 1,531 1,811 2,398 2,235 753 31.41%
-
Tax Rate 39.91% 40.59% 34.04% 33.99% 25.64% 2.53% -32.34% -
Total Cost 68,652 18,086 17,286 16,636 18,468 16,572 18,318 22.53%
-
Net Worth 91,864 71,978 72,105 69,743 66,842 65,357 61,661 6.32%
Dividend
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 91,864 71,978 72,105 69,743 66,842 65,357 61,661 6.32%
NOSH 158,387 130,869 133,529 131,590 131,063 130,714 128,461 3.27%
Ratio Analysis
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.09% 5.62% 8.14% 9.82% 11.49% 11.88% 3.95% -
ROE 4.84% 1.49% 2.12% 2.60% 3.59% 3.42% 1.22% -
Per Share
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 46.15 14.64 14.09 14.02 15.92 14.39 14.85 19.05%
EPS 2.81 0.82 1.15 1.38 1.83 1.71 0.59 27.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.55 0.54 0.53 0.51 0.50 0.48 2.95%
Adjusted Per Share Value based on latest NOSH - 131,590
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 8.13 2.13 2.09 2.05 2.32 2.09 2.12 22.96%
EPS 0.49 0.12 0.17 0.20 0.27 0.25 0.08 32.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1022 0.0801 0.0802 0.0776 0.0744 0.0727 0.0686 6.32%
Price Multiplier on Financial Quarter End Date
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/03/15 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.52 0.56 0.50 0.50 0.50 0.52 0.66 -
P/RPS 3.29 3.82 3.55 3.57 3.14 3.61 4.45 -4.53%
P/EPS 54.14 68.11 43.61 36.33 27.33 30.41 112.60 -10.65%
EY 1.85 1.47 2.29 2.75 3.66 3.29 0.89 11.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 1.02 0.93 0.94 0.98 1.04 1.38 10.36%
Price Multiplier on Announcement Date
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/05/15 25/11/13 23/11/12 30/11/11 24/11/10 26/11/09 12/11/08 -
Price 1.95 0.89 0.50 0.50 0.50 0.55 0.50 -
P/RPS 4.22 6.08 3.55 3.57 3.14 3.82 3.37 3.52%
P/EPS 69.45 108.25 43.61 36.33 27.33 32.17 85.30 -3.11%
EY 1.44 0.92 2.29 2.75 3.66 3.11 1.17 3.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 1.62 0.93 0.94 0.98 1.10 1.04 19.76%

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