[SUNCRN] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
14-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -3.16%
YoY- 63.65%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 151,840 169,072 155,104 155,296 153,340 157,288 122,439 15.47%
PBT 3,294 7,664 13,875 10,766 11,342 13,228 6,830 -38.58%
Tax -692 -1,028 -1,599 -1,240 -1,504 -608 -1,406 -37.74%
NP 2,602 6,636 12,276 9,526 9,838 12,620 5,424 -38.80%
-
NP to SH 2,602 6,636 12,276 9,526 9,838 12,620 5,424 -38.80%
-
Tax Rate 21.01% 13.41% 11.52% 11.52% 13.26% 4.60% 20.59% -
Total Cost 149,238 162,436 142,828 145,769 143,502 144,668 117,015 17.65%
-
Net Worth 108,160 112,920 116,653 108,123 109,039 108,020 106,518 1.02%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 6,013 - 4,068 - 2,048 -
Div Payout % - - 48.98% - 41.36% - 37.77% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 108,160 112,920 116,653 108,123 109,039 108,020 106,518 1.02%
NOSH 38,491 38,671 40,087 40,344 40,686 40,762 40,968 -4.08%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.71% 3.92% 7.91% 6.13% 6.42% 8.02% 4.43% -
ROE 2.41% 5.88% 10.52% 8.81% 9.02% 11.68% 5.09% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 394.48 437.20 386.92 384.93 376.88 385.87 298.86 20.39%
EPS 6.76 17.16 30.62 23.61 24.18 30.96 13.24 -36.19%
DPS 0.00 0.00 15.00 0.00 10.00 0.00 5.00 -
NAPS 2.81 2.92 2.91 2.68 2.68 2.65 2.60 5.32%
Adjusted Per Share Value based on latest NOSH - 39,626
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 395.30 440.16 403.79 404.29 399.20 409.48 318.75 15.47%
EPS 6.77 17.28 31.96 24.80 25.61 32.85 14.12 -38.82%
DPS 0.00 0.00 15.65 0.00 10.59 0.00 5.33 -
NAPS 2.8158 2.9397 3.0369 2.8148 2.8387 2.8122 2.7731 1.02%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.78 1.88 2.04 1.82 1.76 1.35 1.24 -
P/RPS 0.45 0.43 0.53 0.47 0.47 0.35 0.41 6.42%
P/EPS 26.33 10.96 6.66 7.71 7.28 4.36 9.37 99.50%
EY 3.80 9.13 15.01 12.97 13.74 22.93 10.68 -49.88%
DY 0.00 0.00 7.35 0.00 5.68 0.00 4.03 -
P/NAPS 0.63 0.64 0.70 0.68 0.66 0.51 0.48 19.93%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 03/08/11 25/04/11 24/02/11 14/10/10 20/08/10 21/05/10 24/02/10 -
Price 1.67 2.05 1.83 1.78 1.87 1.48 1.37 -
P/RPS 0.42 0.47 0.47 0.46 0.50 0.38 0.46 -5.90%
P/EPS 24.70 11.95 5.98 7.54 7.73 4.78 10.35 78.86%
EY 4.05 8.37 16.73 13.27 12.93 20.92 9.66 -44.07%
DY 0.00 0.00 8.20 0.00 5.35 0.00 3.65 -
P/NAPS 0.59 0.70 0.63 0.66 0.70 0.56 0.53 7.43%

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