[SUNCRN] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 11.48%
YoY- 221.98%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 96,644 88,448 76,408 74,726 69,794 67,380 69,285 24.91%
PBT 2,904 2,576 3,735 3,462 3,250 2,412 1,889 33.30%
Tax -102 0 -197 -122 -254 -180 -140 -19.07%
NP 2,802 2,576 3,538 3,340 2,996 2,232 1,749 37.03%
-
NP to SH 2,802 2,576 3,538 3,340 2,996 2,232 1,749 37.03%
-
Tax Rate 3.51% 0.00% 5.27% 3.52% 7.82% 7.46% 7.41% -
Total Cost 93,842 85,872 72,870 71,386 66,798 65,148 67,536 24.59%
-
Net Worth 73,327 74,244 39,802 49,323 48,636 46,948 46,834 34.94%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 1,547 - - - - -
Div Payout % - - 43.75% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 73,327 74,244 39,802 49,323 48,636 46,948 46,834 34.94%
NOSH 40,964 41,019 22,112 19,418 19,454 19,241 19,433 64.62%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.90% 2.91% 4.63% 4.47% 4.29% 3.31% 2.52% -
ROE 3.82% 3.47% 8.89% 6.77% 6.16% 4.75% 3.73% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 235.92 215.63 345.54 384.82 358.75 350.18 356.53 -24.12%
EPS 6.84 6.28 16.00 17.20 15.40 11.60 9.00 -16.76%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.81 1.80 2.54 2.50 2.44 2.41 -18.03%
Adjusted Per Share Value based on latest NOSH - 19,384
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 251.60 230.26 198.92 194.54 181.70 175.42 180.37 24.91%
EPS 7.29 6.71 9.21 8.70 7.80 5.81 4.55 37.04%
DPS 0.00 0.00 4.03 0.00 0.00 0.00 0.00 -
NAPS 1.909 1.9329 1.0362 1.2841 1.2662 1.2223 1.2193 34.94%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.04 1.06 1.11 1.10 2.00 2.33 2.88 -
P/RPS 0.44 0.49 0.32 0.29 0.56 0.67 0.81 -33.49%
P/EPS 15.20 16.88 6.94 6.40 12.99 20.09 32.00 -39.20%
EY 6.58 5.92 14.41 15.64 7.70 4.98 3.13 64.32%
DY 0.00 0.00 6.31 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.62 0.43 0.80 0.95 1.20 -38.49%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 26/05/03 27/02/03 21/11/02 29/08/02 28/05/02 28/02/02 -
Price 1.24 1.08 1.00 1.10 1.90 2.58 2.21 -
P/RPS 0.53 0.50 0.29 0.29 0.53 0.74 0.62 -9.95%
P/EPS 18.13 17.20 6.25 6.40 12.34 22.24 24.56 -18.36%
EY 5.52 5.81 16.00 15.64 8.11 4.50 4.07 22.59%
DY 0.00 0.00 7.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.60 0.56 0.43 0.76 1.06 0.92 -17.49%

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