[SUNSURIA] YoY TTM Result on 31-Mar-2013 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -22.0%
YoY- -41.41%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 207,148 89,745 38,079 18,497 17,961 20,458 19,312 44.00%
PBT 57,397 14,818 4,860 1,740 2,567 3,184 2,786 59.19%
Tax -11,139 -1,496 -1,128 -751 -879 -895 -878 47.76%
NP 46,258 13,322 3,732 989 1,688 2,289 1,908 63.22%
-
NP to SH 43,839 13,298 3,564 989 1,688 2,288 1,908 61.88%
-
Tax Rate 19.41% 10.10% 23.21% 43.16% 34.24% 28.11% 31.51% -
Total Cost 160,890 76,423 34,347 17,508 16,273 18,169 17,404 40.74%
-
Net Worth 687,691 454,061 76,743 67,799 70,374 67,166 65,294 43.59%
Dividend
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 687,691 454,061 76,743 67,799 70,374 67,166 65,294 43.59%
NOSH 799,641 574,761 137,041 125,555 130,322 129,166 130,588 32.11%
Ratio Analysis
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 22.33% 14.84% 9.80% 5.35% 9.40% 11.19% 9.88% -
ROE 6.37% 2.93% 4.64% 1.46% 2.40% 3.41% 2.92% -
Per Share
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 25.91 15.61 27.79 14.73 13.78 15.84 14.79 8.99%
EPS 5.48 2.31 2.60 0.79 1.30 1.77 1.46 22.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.79 0.56 0.54 0.54 0.52 0.50 8.69%
Adjusted Per Share Value based on latest NOSH - 125,555
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 23.12 10.02 4.25 2.06 2.00 2.28 2.16 43.95%
EPS 4.89 1.48 0.40 0.11 0.19 0.26 0.21 62.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7676 0.5068 0.0857 0.0757 0.0785 0.075 0.0729 43.59%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.91 0.79 1.39 0.50 0.50 0.50 0.50 -
P/RPS 3.51 5.06 5.00 3.39 3.63 3.16 3.38 0.58%
P/EPS 16.60 34.15 53.45 63.48 38.60 28.23 34.22 -10.52%
EY 6.02 2.93 1.87 1.58 2.59 3.54 2.92 11.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.00 2.48 0.93 0.93 0.96 1.00 0.89%
Price Multiplier on Announcement Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/11/16 26/11/15 02/05/14 29/05/13 24/05/12 23/05/11 25/05/10 -
Price 0.94 0.89 1.55 0.50 0.50 0.50 0.53 -
P/RPS 3.63 5.70 5.58 3.39 3.63 3.16 3.58 0.21%
P/EPS 17.15 38.47 59.60 63.48 38.60 28.23 36.27 -10.87%
EY 5.83 2.60 1.68 1.58 2.59 3.54 2.76 12.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.13 2.77 0.93 0.93 0.96 1.06 0.42%

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