[SUNCRN] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -7.01%
YoY- 2.69%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 89,992 82,664 81,616 90,117 93,914 96,644 88,448 1.15%
PBT 2,288 144 -3,140 3,451 4,077 2,904 2,576 -7.57%
Tax 670 1,142 1,544 182 -170 -102 0 -
NP 2,958 1,286 -1,596 3,633 3,906 2,802 2,576 9.62%
-
NP to SH 2,958 1,286 -1,596 3,633 3,906 2,802 2,576 9.62%
-
Tax Rate -29.28% -793.06% - -5.27% 4.17% 3.51% 0.00% -
Total Cost 87,033 81,378 83,212 86,484 90,008 93,842 85,872 0.89%
-
Net Worth 76,559 75,357 75,686 75,772 74,886 73,327 74,244 2.06%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 163 - - 2,867 - - - -
Div Payout % 5.54% - - 78.92% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 76,559 75,357 75,686 75,772 74,886 73,327 74,244 2.06%
NOSH 40,940 40,955 41,134 40,958 40,921 40,964 41,019 -0.12%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.29% 1.56% -1.96% 4.03% 4.16% 2.90% 2.91% -
ROE 3.86% 1.71% -2.11% 4.79% 5.22% 3.82% 3.47% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 219.81 201.84 198.41 220.02 229.50 235.92 215.63 1.28%
EPS 7.23 3.14 -3.88 8.87 9.55 6.84 6.28 9.81%
DPS 0.40 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.87 1.84 1.84 1.85 1.83 1.79 1.81 2.19%
Adjusted Per Share Value based on latest NOSH - 40,872
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 234.28 215.20 212.48 234.61 244.49 251.60 230.26 1.15%
EPS 7.70 3.35 -4.15 9.46 10.17 7.29 6.71 9.58%
DPS 0.43 0.00 0.00 7.46 0.00 0.00 0.00 -
NAPS 1.9931 1.9618 1.9704 1.9726 1.9496 1.909 1.9329 2.05%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.00 0.98 1.18 1.15 1.20 1.04 1.06 -
P/RPS 0.45 0.49 0.59 0.52 0.52 0.44 0.49 -5.50%
P/EPS 13.84 31.21 -30.41 12.97 12.57 15.20 16.88 -12.36%
EY 7.23 3.20 -3.29 7.71 7.96 6.58 5.92 14.21%
DY 0.40 0.00 0.00 6.09 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.64 0.62 0.66 0.58 0.59 -6.88%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 02/11/04 20/08/04 18/05/04 26/02/04 04/02/04 21/08/03 26/05/03 -
Price 0.94 0.92 1.00 1.21 1.14 1.24 1.08 -
P/RPS 0.43 0.46 0.50 0.55 0.50 0.53 0.50 -9.54%
P/EPS 13.01 29.30 -25.77 13.64 11.94 18.13 17.20 -16.94%
EY 7.69 3.41 -3.88 7.33 8.37 5.52 5.81 20.48%
DY 0.43 0.00 0.00 5.79 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.54 0.65 0.62 0.69 0.60 -11.41%

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