[SUNSURIA] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -4.79%
YoY- 25.77%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 18,545 18,116 20,954 18,088 20,258 18,126 27,304 -6.23%
PBT 2,024 2,628 3,142 2,381 1,501 -774 -8,264 -
Tax -756 -879 -875 -255 192 -166 -140 32.42%
NP 1,268 1,749 2,267 2,126 1,693 -940 -8,404 -
-
NP to SH 1,268 1,748 2,267 2,128 1,692 -999 -8,405 -
-
Tax Rate 37.35% 33.45% 27.85% 10.71% -12.79% - - -
Total Cost 17,277 16,367 18,687 15,962 18,565 19,066 35,708 -11.38%
-
Net Worth 72,719 68,458 66,965 64,607 63,616 62,546 62,024 2.68%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 72,719 68,458 66,965 64,607 63,616 62,546 62,024 2.68%
NOSH 134,666 129,166 128,780 129,215 129,830 133,076 129,218 0.69%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.84% 9.65% 10.82% 11.75% 8.36% -5.19% -30.78% -
ROE 1.74% 2.55% 3.39% 3.29% 2.66% -1.60% -13.55% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.77 14.03 16.27 14.00 15.60 13.62 21.13 -6.88%
EPS 0.94 1.35 1.76 1.65 1.30 -0.75 -6.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.52 0.50 0.49 0.47 0.48 1.98%
Adjusted Per Share Value based on latest NOSH - 129,215
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.07 2.02 2.34 2.02 2.26 2.02 3.05 -6.25%
EPS 0.14 0.20 0.25 0.24 0.19 -0.11 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0812 0.0764 0.0747 0.0721 0.071 0.0698 0.0692 2.69%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.50 0.50 0.50 0.75 0.50 0.62 0.59 -
P/RPS 3.63 3.56 3.07 5.36 3.20 4.55 2.79 4.47%
P/EPS 53.10 36.95 28.40 45.54 38.37 -82.59 -9.07 -
EY 1.88 2.71 3.52 2.20 2.61 -1.21 -11.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.94 0.96 1.50 1.02 1.32 1.23 -4.54%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/13 17/02/12 22/02/11 24/02/10 24/02/09 20/02/08 16/02/07 -
Price 0.50 0.50 0.50 0.50 0.60 0.61 0.78 -
P/RPS 3.63 3.56 3.07 3.57 3.85 4.48 3.69 -0.27%
P/EPS 53.10 36.95 28.40 30.36 46.04 -81.26 -11.99 -
EY 1.88 2.71 3.52 3.29 2.17 -1.23 -8.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.94 0.96 1.00 1.22 1.30 1.63 -8.92%

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