[SUNCRN] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
03-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -60.79%
YoY- -73.55%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 185,724 155,892 157,048 151,840 169,072 155,104 155,296 12.65%
PBT 4,884 1,741 5,209 3,294 7,664 13,875 10,766 -40.93%
Tax -1,324 -1,342 -1,986 -692 -1,028 -1,599 -1,240 4.46%
NP 3,560 399 3,222 2,602 6,636 12,276 9,526 -48.08%
-
NP to SH 3,560 399 3,222 2,602 6,636 12,276 9,526 -48.08%
-
Tax Rate 27.11% 77.08% 38.13% 21.01% 13.41% 11.52% 11.52% -
Total Cost 182,164 155,493 153,825 149,238 162,436 142,828 145,769 16.00%
-
Net Worth 107,797 107,806 110,073 108,160 112,920 116,653 108,123 -0.20%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - 6,013 - -
Div Payout % - - - - - 48.98% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 107,797 107,806 110,073 108,160 112,920 116,653 108,123 -0.20%
NOSH 38,362 38,365 38,487 38,491 38,671 40,087 40,344 -3.29%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.92% 0.26% 2.05% 1.71% 3.92% 7.91% 6.13% -
ROE 3.30% 0.37% 2.93% 2.41% 5.88% 10.52% 8.81% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 484.13 406.34 408.05 394.48 437.20 386.92 384.93 16.50%
EPS 9.28 1.04 8.37 6.76 17.16 30.62 23.61 -46.31%
DPS 0.00 0.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 2.81 2.81 2.86 2.81 2.92 2.91 2.68 3.20%
Adjusted Per Share Value based on latest NOSH - 38,494
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 483.51 405.84 408.85 395.30 440.16 403.79 404.29 12.65%
EPS 9.27 1.04 8.39 6.77 17.28 31.96 24.80 -48.07%
DPS 0.00 0.00 0.00 0.00 0.00 15.65 0.00 -
NAPS 2.8064 2.8066 2.8656 2.8158 2.9397 3.0369 2.8148 -0.19%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.27 1.49 1.37 1.78 1.88 2.04 1.82 -
P/RPS 0.26 0.37 0.34 0.45 0.43 0.53 0.47 -32.58%
P/EPS 13.69 143.27 16.36 26.33 10.96 6.66 7.71 46.58%
EY 7.31 0.70 6.11 3.80 9.13 15.01 12.97 -31.74%
DY 0.00 0.00 0.00 0.00 0.00 7.35 0.00 -
P/NAPS 0.45 0.53 0.48 0.63 0.64 0.70 0.68 -24.04%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 16/05/12 29/02/12 21/11/11 03/08/11 25/04/11 24/02/11 14/10/10 -
Price 1.40 1.65 1.44 1.67 2.05 1.83 1.78 -
P/RPS 0.29 0.41 0.35 0.42 0.47 0.47 0.46 -26.45%
P/EPS 15.09 158.65 17.20 24.70 11.95 5.98 7.54 58.74%
EY 6.63 0.63 5.81 4.05 8.37 16.73 13.27 -37.00%
DY 0.00 0.00 0.00 0.00 0.00 8.20 0.00 -
P/NAPS 0.50 0.59 0.50 0.59 0.70 0.63 0.66 -16.88%

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