[SUNCRN] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 23.85%
YoY- -66.17%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 201,726 185,724 155,892 157,048 151,840 169,072 155,104 19.16%
PBT 5,810 4,884 1,741 5,209 3,294 7,664 13,875 -44.05%
Tax -1,796 -1,324 -1,342 -1,986 -692 -1,028 -1,599 8.06%
NP 4,014 3,560 399 3,222 2,602 6,636 12,276 -52.57%
-
NP to SH 4,014 3,560 399 3,222 2,602 6,636 12,276 -52.57%
-
Tax Rate 30.91% 27.11% 77.08% 38.13% 21.01% 13.41% 11.52% -
Total Cost 197,712 182,164 155,493 153,825 149,238 162,436 142,828 24.23%
-
Net Worth 108,600 107,797 107,806 110,073 108,160 112,920 116,653 -4.66%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 6,013 -
Div Payout % - - - - - - 48.98% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 108,600 107,797 107,806 110,073 108,160 112,920 116,653 -4.66%
NOSH 38,374 38,362 38,365 38,487 38,491 38,671 40,087 -2.87%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.99% 1.92% 0.26% 2.05% 1.71% 3.92% 7.91% -
ROE 3.70% 3.30% 0.37% 2.93% 2.41% 5.88% 10.52% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 525.67 484.13 406.34 408.05 394.48 437.20 386.92 22.68%
EPS 10.46 9.28 1.04 8.37 6.76 17.16 30.62 -51.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.00 -
NAPS 2.83 2.81 2.81 2.86 2.81 2.92 2.91 -1.84%
Adjusted Per Share Value based on latest NOSH - 38,384
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 525.17 483.51 405.84 408.85 395.30 440.16 403.79 19.16%
EPS 10.45 9.27 1.04 8.39 6.77 17.28 31.96 -52.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.65 -
NAPS 2.8273 2.8064 2.8066 2.8656 2.8158 2.9397 3.0369 -4.65%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.45 1.27 1.49 1.37 1.78 1.88 2.04 -
P/RPS 0.28 0.26 0.37 0.34 0.45 0.43 0.53 -34.67%
P/EPS 13.86 13.69 143.27 16.36 26.33 10.96 6.66 63.07%
EY 7.21 7.31 0.70 6.11 3.80 9.13 15.01 -38.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.35 -
P/NAPS 0.51 0.45 0.53 0.48 0.63 0.64 0.70 -19.04%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 16/05/12 29/02/12 21/11/11 03/08/11 25/04/11 24/02/11 -
Price 1.60 1.40 1.65 1.44 1.67 2.05 1.83 -
P/RPS 0.30 0.29 0.41 0.35 0.42 0.47 0.47 -25.88%
P/EPS 15.30 15.09 158.65 17.20 24.70 11.95 5.98 87.17%
EY 6.54 6.63 0.63 5.81 4.05 8.37 16.73 -46.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.20 -
P/NAPS 0.57 0.50 0.59 0.50 0.59 0.70 0.63 -6.46%

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