[SUNSURIA] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 7.39%
YoY- -29.72%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 313,556 110,591 73,103 19,162 18,817 18,448 20,866 51.68%
PBT 93,694 24,186 7,407 1,811 2,321 2,745 3,225 67.86%
Tax -20,717 -3,942 -2,956 -735 -790 -933 -827 64.08%
NP 72,977 20,244 4,451 1,076 1,531 1,812 2,398 69.06%
-
NP to SH 59,925 23,209 4,447 1,076 1,531 1,811 2,398 64.02%
-
Tax Rate 22.11% 16.30% 39.91% 40.59% 34.04% 33.99% 25.64% -
Total Cost 240,579 90,347 68,652 18,086 17,286 16,636 18,468 48.39%
-
Net Worth 728,364 593,560 91,864 71,978 72,105 69,743 66,842 44.37%
Dividend
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 728,364 593,560 91,864 71,978 72,105 69,743 66,842 44.37%
NOSH 800,400 732,790 158,387 130,869 133,529 131,590 131,063 32.07%
Ratio Analysis
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 23.27% 18.31% 6.09% 5.62% 8.14% 9.82% 11.49% -
ROE 8.23% 3.91% 4.84% 1.49% 2.12% 2.60% 3.59% -
Per Share
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 39.17 15.09 46.15 14.64 14.09 14.02 15.92 14.84%
EPS 7.49 3.17 2.81 0.82 1.15 1.38 1.83 24.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.81 0.58 0.55 0.54 0.53 0.51 9.31%
Adjusted Per Share Value based on latest NOSH - 130,869
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 35.00 12.34 8.16 2.14 2.10 2.06 2.33 51.67%
EPS 6.69 2.59 0.50 0.12 0.17 0.20 0.27 63.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.813 0.6625 0.1025 0.0803 0.0805 0.0778 0.0746 44.37%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 31/03/17 31/03/16 31/03/15 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.36 0.905 1.52 0.56 0.50 0.50 0.50 -
P/RPS 3.47 6.00 3.29 3.82 3.55 3.57 3.14 1.54%
P/EPS 18.17 28.57 54.14 68.11 43.61 36.33 27.33 -6.08%
EY 5.51 3.50 1.85 1.47 2.29 2.75 3.66 6.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.12 2.62 1.02 0.93 0.94 0.98 6.65%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/05/17 23/05/16 20/05/15 25/11/13 23/11/12 30/11/11 24/11/10 -
Price 1.41 0.84 1.95 0.89 0.50 0.50 0.50 -
P/RPS 3.60 5.57 4.22 6.08 3.55 3.57 3.14 2.12%
P/EPS 18.83 26.52 69.45 108.25 43.61 36.33 27.33 -5.56%
EY 5.31 3.77 1.44 0.92 2.29 2.75 3.66 5.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.04 3.36 1.62 0.93 0.94 0.98 7.30%

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