[SUNCRN] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 34.69%
YoY- -36.4%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 153,340 157,288 122,439 115,100 105,762 96,060 136,781 7.93%
PBT 11,342 13,228 6,830 6,252 3,848 3,236 9,319 14.03%
Tax -1,504 -608 -1,406 -430 474 268 -1,202 16.16%
NP 9,838 12,620 5,424 5,821 4,322 3,504 8,117 13.71%
-
NP to SH 9,838 12,620 5,424 5,821 4,322 3,504 8,117 13.71%
-
Tax Rate 13.26% 4.60% 20.59% 6.88% -12.32% -8.28% 12.90% -
Total Cost 143,502 144,668 117,015 109,278 101,440 92,556 128,664 7.56%
-
Net Worth 109,039 108,020 106,518 105,259 101,910 104,792 103,203 3.74%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,068 - 2,048 - - 3,274 2,047 58.26%
Div Payout % 41.36% - 37.77% - - 93.46% 25.23% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 109,039 108,020 106,518 105,259 101,910 104,792 103,203 3.74%
NOSH 40,686 40,762 40,968 40,956 40,928 40,934 40,953 -0.43%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.42% 8.02% 4.43% 5.06% 4.09% 3.65% 5.93% -
ROE 9.02% 11.68% 5.09% 5.53% 4.24% 3.34% 7.87% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 376.88 385.87 298.86 281.03 258.41 234.67 333.99 8.41%
EPS 24.18 30.96 13.24 14.21 10.56 8.56 19.82 14.21%
DPS 10.00 0.00 5.00 0.00 0.00 8.00 5.00 58.94%
NAPS 2.68 2.65 2.60 2.57 2.49 2.56 2.52 4.20%
Adjusted Per Share Value based on latest NOSH - 40,985
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 399.20 409.48 318.75 299.65 275.34 250.08 356.09 7.93%
EPS 25.61 32.85 14.12 15.16 11.25 9.12 21.13 13.71%
DPS 10.59 0.00 5.33 0.00 0.00 8.53 5.33 58.24%
NAPS 2.8387 2.8122 2.7731 2.7403 2.6531 2.7281 2.6868 3.74%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.76 1.35 1.24 1.15 0.94 0.87 0.99 -
P/RPS 0.47 0.35 0.41 0.41 0.36 0.37 0.30 35.00%
P/EPS 7.28 4.36 9.37 8.09 8.90 10.16 4.99 28.72%
EY 13.74 22.93 10.68 12.36 11.23 9.84 20.02 -22.24%
DY 5.68 0.00 4.03 0.00 0.00 9.20 5.05 8.17%
P/NAPS 0.66 0.51 0.48 0.45 0.38 0.34 0.39 42.14%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 21/05/10 24/02/10 18/11/09 20/08/09 20/05/09 02/03/09 -
Price 1.87 1.48 1.37 1.23 1.07 0.92 0.94 -
P/RPS 0.50 0.38 0.46 0.44 0.41 0.39 0.28 47.34%
P/EPS 7.73 4.78 10.35 8.65 10.13 10.75 4.74 38.67%
EY 12.93 20.92 9.66 11.56 9.87 9.30 21.09 -27.89%
DY 5.35 0.00 3.65 0.00 0.00 8.70 5.32 0.37%
P/NAPS 0.70 0.56 0.53 0.48 0.43 0.36 0.37 53.14%

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