[SUNCRN] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 58.16%
YoY- 181.96%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 96,060 136,781 140,836 137,846 138,120 116,523 117,938 -12.77%
PBT 3,236 9,319 10,810 10,638 8,004 7,098 4,936 -24.51%
Tax 268 -1,202 -1,657 -1,604 -2,292 -1,099 -1,036 -
NP 3,504 8,117 9,153 9,034 5,712 5,999 3,900 -6.88%
-
NP to SH 3,504 8,117 9,153 9,034 5,712 5,999 3,900 -6.88%
-
Tax Rate -8.28% 12.90% 15.33% 15.08% 28.64% 15.48% 20.99% -
Total Cost 92,556 128,664 131,682 128,812 132,408 110,524 114,038 -12.97%
-
Net Worth 104,792 103,203 101,582 97,875 98,200 97,460 93,813 7.65%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 3,274 2,047 - - - 2,866 - -
Div Payout % 93.46% 25.23% - - - 47.78% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 104,792 103,203 101,582 97,875 98,200 97,460 93,813 7.65%
NOSH 40,934 40,953 40,960 40,951 40,916 40,949 40,966 -0.05%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 3.65% 5.93% 6.50% 6.55% 4.14% 5.15% 3.31% -
ROE 3.34% 7.87% 9.01% 9.23% 5.82% 6.16% 4.16% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 234.67 333.99 343.83 336.60 337.56 284.55 287.89 -12.72%
EPS 8.56 19.82 22.35 22.06 13.96 14.65 9.52 -6.83%
DPS 8.00 5.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 2.56 2.52 2.48 2.39 2.40 2.38 2.29 7.70%
Adjusted Per Share Value based on latest NOSH - 40,968
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 250.08 356.09 366.65 358.86 359.58 303.35 307.04 -12.77%
EPS 9.12 21.13 23.83 23.52 14.87 15.62 10.15 -6.87%
DPS 8.53 5.33 0.00 0.00 0.00 7.46 0.00 -
NAPS 2.7281 2.6868 2.6446 2.5481 2.5565 2.5373 2.4423 7.64%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.87 0.99 0.95 0.98 0.92 0.89 0.89 -
P/RPS 0.37 0.30 0.28 0.29 0.27 0.31 0.31 12.50%
P/EPS 10.16 4.99 4.25 4.44 6.59 6.08 9.35 5.68%
EY 9.84 20.02 23.52 22.51 15.17 16.46 10.70 -5.42%
DY 9.20 5.05 0.00 0.00 0.00 7.87 0.00 -
P/NAPS 0.34 0.39 0.38 0.41 0.38 0.37 0.39 -8.73%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/05/09 02/03/09 19/11/08 28/08/08 17/06/08 15/02/08 27/11/07 -
Price 0.92 0.94 0.85 0.99 0.91 0.89 0.81 -
P/RPS 0.39 0.28 0.25 0.29 0.27 0.31 0.28 24.69%
P/EPS 10.75 4.74 3.80 4.49 6.52 6.08 8.51 16.83%
EY 9.30 21.09 26.29 22.28 15.34 16.46 11.75 -14.42%
DY 8.70 5.32 0.00 0.00 0.00 7.87 0.00 -
P/NAPS 0.36 0.37 0.34 0.41 0.38 0.37 0.35 1.89%

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