[SUNCRN] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 23.34%
YoY- -52.16%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 157,288 122,439 115,100 105,762 96,060 136,781 140,836 7.65%
PBT 13,228 6,830 6,252 3,848 3,236 9,319 10,810 14.41%
Tax -608 -1,406 -430 474 268 -1,202 -1,657 -48.77%
NP 12,620 5,424 5,821 4,322 3,504 8,117 9,153 23.90%
-
NP to SH 12,620 5,424 5,821 4,322 3,504 8,117 9,153 23.90%
-
Tax Rate 4.60% 20.59% 6.88% -12.32% -8.28% 12.90% 15.33% -
Total Cost 144,668 117,015 109,278 101,440 92,556 128,664 131,682 6.47%
-
Net Worth 108,020 106,518 105,259 101,910 104,792 103,203 101,582 4.18%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 2,048 - - 3,274 2,047 - -
Div Payout % - 37.77% - - 93.46% 25.23% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 108,020 106,518 105,259 101,910 104,792 103,203 101,582 4.18%
NOSH 40,762 40,968 40,956 40,928 40,934 40,953 40,960 -0.32%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.02% 4.43% 5.06% 4.09% 3.65% 5.93% 6.50% -
ROE 11.68% 5.09% 5.53% 4.24% 3.34% 7.87% 9.01% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 385.87 298.86 281.03 258.41 234.67 333.99 343.83 8.00%
EPS 30.96 13.24 14.21 10.56 8.56 19.82 22.35 24.28%
DPS 0.00 5.00 0.00 0.00 8.00 5.00 0.00 -
NAPS 2.65 2.60 2.57 2.49 2.56 2.52 2.48 4.52%
Adjusted Per Share Value based on latest NOSH - 40,923
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 409.48 318.75 299.65 275.34 250.08 356.09 366.65 7.65%
EPS 32.85 14.12 15.16 11.25 9.12 21.13 23.83 23.88%
DPS 0.00 5.33 0.00 0.00 8.53 5.33 0.00 -
NAPS 2.8122 2.7731 2.7403 2.6531 2.7281 2.6868 2.6446 4.18%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.35 1.24 1.15 0.94 0.87 0.99 0.95 -
P/RPS 0.35 0.41 0.41 0.36 0.37 0.30 0.28 16.05%
P/EPS 4.36 9.37 8.09 8.90 10.16 4.99 4.25 1.71%
EY 22.93 10.68 12.36 11.23 9.84 20.02 23.52 -1.68%
DY 0.00 4.03 0.00 0.00 9.20 5.05 0.00 -
P/NAPS 0.51 0.48 0.45 0.38 0.34 0.39 0.38 21.69%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 24/02/10 18/11/09 20/08/09 20/05/09 02/03/09 19/11/08 -
Price 1.48 1.37 1.23 1.07 0.92 0.94 0.85 -
P/RPS 0.38 0.46 0.44 0.41 0.39 0.28 0.25 32.23%
P/EPS 4.78 10.35 8.65 10.13 10.75 4.74 3.80 16.54%
EY 20.92 9.66 11.56 9.87 9.30 21.09 26.29 -14.14%
DY 0.00 3.65 0.00 0.00 8.70 5.32 0.00 -
P/NAPS 0.56 0.53 0.48 0.43 0.36 0.37 0.34 39.50%

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