[SUNCRN] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -6.83%
YoY- -33.18%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 155,296 153,340 157,288 122,439 115,100 105,762 96,060 37.70%
PBT 10,766 11,342 13,228 6,830 6,252 3,848 3,236 122.69%
Tax -1,240 -1,504 -608 -1,406 -430 474 268 -
NP 9,526 9,838 12,620 5,424 5,821 4,322 3,504 94.67%
-
NP to SH 9,526 9,838 12,620 5,424 5,821 4,322 3,504 94.67%
-
Tax Rate 11.52% 13.26% 4.60% 20.59% 6.88% -12.32% -8.28% -
Total Cost 145,769 143,502 144,668 117,015 109,278 101,440 92,556 35.32%
-
Net Worth 108,123 109,039 108,020 106,518 105,259 101,910 104,792 2.10%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 4,068 - 2,048 - - 3,274 -
Div Payout % - 41.36% - 37.77% - - 93.46% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 108,123 109,039 108,020 106,518 105,259 101,910 104,792 2.10%
NOSH 40,344 40,686 40,762 40,968 40,956 40,928 40,934 -0.96%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.13% 6.42% 8.02% 4.43% 5.06% 4.09% 3.65% -
ROE 8.81% 9.02% 11.68% 5.09% 5.53% 4.24% 3.34% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 384.93 376.88 385.87 298.86 281.03 258.41 234.67 39.04%
EPS 23.61 24.18 30.96 13.24 14.21 10.56 8.56 96.55%
DPS 0.00 10.00 0.00 5.00 0.00 0.00 8.00 -
NAPS 2.68 2.68 2.65 2.60 2.57 2.49 2.56 3.09%
Adjusted Per Share Value based on latest NOSH - 40,853
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 404.29 399.20 409.48 318.75 299.65 275.34 250.08 37.70%
EPS 24.80 25.61 32.85 14.12 15.16 11.25 9.12 94.70%
DPS 0.00 10.59 0.00 5.33 0.00 0.00 8.53 -
NAPS 2.8148 2.8387 2.8122 2.7731 2.7403 2.6531 2.7281 2.10%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.82 1.76 1.35 1.24 1.15 0.94 0.87 -
P/RPS 0.47 0.47 0.35 0.41 0.41 0.36 0.37 17.27%
P/EPS 7.71 7.28 4.36 9.37 8.09 8.90 10.16 -16.78%
EY 12.97 13.74 22.93 10.68 12.36 11.23 9.84 20.19%
DY 0.00 5.68 0.00 4.03 0.00 0.00 9.20 -
P/NAPS 0.68 0.66 0.51 0.48 0.45 0.38 0.34 58.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 14/10/10 20/08/10 21/05/10 24/02/10 18/11/09 20/08/09 20/05/09 -
Price 1.78 1.87 1.48 1.37 1.23 1.07 0.92 -
P/RPS 0.46 0.50 0.38 0.46 0.44 0.41 0.39 11.62%
P/EPS 7.54 7.73 4.78 10.35 8.65 10.13 10.75 -21.04%
EY 13.27 12.93 20.92 9.66 11.56 9.87 9.30 26.71%
DY 0.00 5.35 0.00 3.65 0.00 0.00 8.70 -
P/NAPS 0.66 0.70 0.56 0.53 0.48 0.43 0.36 49.73%

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