[SUNSURIA] YoY TTM 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- -5.46%
YoY- 6.53%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 19,759 18,545 18,116 20,954 18,088 20,258 18,126 1.44%
PBT 2,054 2,024 2,628 3,142 2,381 1,501 -774 -
Tax -680 -756 -879 -875 -255 192 -166 26.46%
NP 1,374 1,268 1,749 2,267 2,126 1,693 -940 -
-
NP to SH 1,374 1,268 1,748 2,267 2,128 1,692 -999 -
-
Tax Rate 33.11% 37.35% 33.45% 27.85% 10.71% -12.79% - -
Total Cost 18,385 17,277 16,367 18,687 15,962 18,565 19,066 -0.60%
-
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 6.95% 6.84% 9.65% 10.82% 11.75% 8.36% -5.19% -
ROE 1.90% 1.74% 2.55% 3.39% 3.29% 2.66% -1.60% -
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 15.02 13.77 14.03 16.27 14.00 15.60 13.62 1.64%
EPS 1.04 0.94 1.35 1.76 1.65 1.30 -0.75 -
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 2.21 2.07 2.02 2.34 2.02 2.26 2.02 1.50%
EPS 0.15 0.14 0.20 0.25 0.24 0.19 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0808 0.0812 0.0764 0.0747 0.0721 0.071 0.0698 2.46%
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 5.96 3.63 3.56 3.07 5.36 3.20 4.55 4.59%
P/EPS 85.71 53.10 36.95 28.40 45.54 38.37 -82.59 -
EY 1.17 1.88 2.71 3.52 2.20 2.61 -1.21 -
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 10.32 3.63 3.56 3.07 3.57 3.85 4.48 14.90%
P/EPS 148.43 53.10 36.95 28.40 30.36 46.04 -81.26 -
EY 0.67 1.88 2.71 3.52 3.29 2.17 -1.23 -
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