[SUNCRN] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
02-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -11.32%
YoY- 35.31%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 115,100 105,762 96,060 136,781 140,836 137,846 138,120 -11.43%
PBT 6,252 3,848 3,236 9,319 10,810 10,638 8,004 -15.17%
Tax -430 474 268 -1,202 -1,657 -1,604 -2,292 -67.19%
NP 5,821 4,322 3,504 8,117 9,153 9,034 5,712 1.26%
-
NP to SH 5,821 4,322 3,504 8,117 9,153 9,034 5,712 1.26%
-
Tax Rate 6.88% -12.32% -8.28% 12.90% 15.33% 15.08% 28.64% -
Total Cost 109,278 101,440 92,556 128,664 131,682 128,812 132,408 -12.00%
-
Net Worth 105,259 101,910 104,792 103,203 101,582 97,875 98,200 4.73%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 3,274 2,047 - - - -
Div Payout % - - 93.46% 25.23% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 105,259 101,910 104,792 103,203 101,582 97,875 98,200 4.73%
NOSH 40,956 40,928 40,934 40,953 40,960 40,951 40,916 0.06%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.06% 4.09% 3.65% 5.93% 6.50% 6.55% 4.14% -
ROE 5.53% 4.24% 3.34% 7.87% 9.01% 9.23% 5.82% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 281.03 258.41 234.67 333.99 343.83 336.60 337.56 -11.49%
EPS 14.21 10.56 8.56 19.82 22.35 22.06 13.96 1.18%
DPS 0.00 0.00 8.00 5.00 0.00 0.00 0.00 -
NAPS 2.57 2.49 2.56 2.52 2.48 2.39 2.40 4.66%
Adjusted Per Share Value based on latest NOSH - 40,915
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 299.65 275.34 250.08 356.09 366.65 358.86 359.58 -11.43%
EPS 15.16 11.25 9.12 21.13 23.83 23.52 14.87 1.29%
DPS 0.00 0.00 8.53 5.33 0.00 0.00 0.00 -
NAPS 2.7403 2.6531 2.7281 2.6868 2.6446 2.5481 2.5565 4.73%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.15 0.94 0.87 0.99 0.95 0.98 0.92 -
P/RPS 0.41 0.36 0.37 0.30 0.28 0.29 0.27 32.07%
P/EPS 8.09 8.90 10.16 4.99 4.25 4.44 6.59 14.63%
EY 12.36 11.23 9.84 20.02 23.52 22.51 15.17 -12.75%
DY 0.00 0.00 9.20 5.05 0.00 0.00 0.00 -
P/NAPS 0.45 0.38 0.34 0.39 0.38 0.41 0.38 11.92%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 20/08/09 20/05/09 02/03/09 19/11/08 28/08/08 17/06/08 -
Price 1.23 1.07 0.92 0.94 0.85 0.99 0.91 -
P/RPS 0.44 0.41 0.39 0.28 0.25 0.29 0.27 38.44%
P/EPS 8.65 10.13 10.75 4.74 3.80 4.49 6.52 20.71%
EY 11.56 9.87 9.30 21.09 26.29 22.28 15.34 -17.17%
DY 0.00 0.00 8.70 5.32 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.36 0.37 0.34 0.41 0.38 16.83%

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