[SUNSURIA] YoY TTM Result on 31-Dec-2011 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
17-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -3.48%
YoY- -22.89%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 72,029 19,759 18,545 18,116 20,954 18,088 20,258 21.55%
PBT 10,720 2,054 2,024 2,628 3,142 2,381 1,501 35.32%
Tax -1,507 -680 -756 -879 -875 -255 192 -
NP 9,213 1,374 1,268 1,749 2,267 2,126 1,693 29.78%
-
NP to SH 9,207 1,374 1,268 1,748 2,267 2,128 1,692 29.78%
-
Tax Rate 14.06% 33.11% 37.35% 33.45% 27.85% 10.71% -12.79% -
Total Cost 62,816 18,385 17,277 16,367 18,687 15,962 18,565 20.63%
-
Net Worth 96,668 72,368 72,719 68,458 66,965 64,607 63,616 6.65%
Dividend
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 96,668 72,368 72,719 68,458 66,965 64,607 63,616 6.65%
NOSH 158,473 131,578 134,666 129,166 128,780 129,215 129,830 3.11%
Ratio Analysis
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 12.79% 6.95% 6.84% 9.65% 10.82% 11.75% 8.36% -
ROE 9.52% 1.90% 1.74% 2.55% 3.39% 3.29% 2.66% -
Per Share
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 45.45 15.02 13.77 14.03 16.27 14.00 15.60 17.88%
EPS 5.81 1.04 0.94 1.35 1.76 1.65 1.30 25.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.55 0.54 0.53 0.52 0.50 0.49 3.42%
Adjusted Per Share Value based on latest NOSH - 129,166
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 8.02 2.20 2.06 2.02 2.33 2.01 2.25 21.60%
EPS 1.02 0.15 0.14 0.19 0.25 0.24 0.19 29.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1076 0.0805 0.0809 0.0762 0.0745 0.0719 0.0708 6.65%
Price Multiplier on Financial Quarter End Date
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 30/06/15 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.93 0.895 0.50 0.50 0.50 0.75 0.50 -
P/RPS 2.05 5.96 3.63 3.56 3.07 5.36 3.20 -6.62%
P/EPS 16.01 85.71 53.10 36.95 28.40 45.54 38.37 -12.58%
EY 6.25 1.17 1.88 2.71 3.52 2.20 2.61 14.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.63 0.93 0.94 0.96 1.50 1.02 6.33%
Price Multiplier on Announcement Date
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 28/08/15 28/02/14 20/02/13 17/02/12 22/02/11 24/02/10 24/02/09 -
Price 0.785 1.55 0.50 0.50 0.50 0.50 0.60 -
P/RPS 1.73 10.32 3.63 3.56 3.07 3.57 3.85 -11.58%
P/EPS 13.51 148.43 53.10 36.95 28.40 30.36 46.04 -17.19%
EY 7.40 0.67 1.88 2.71 3.52 3.29 2.17 20.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 2.82 0.93 0.94 0.96 1.00 1.22 0.86%

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