[SUNCRN] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 435.87%
YoY- 666.42%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 194,936 202,808 201,990 201,726 185,724 155,892 157,048 15.48%
PBT 3,536 5,089 3,884 5,810 4,884 1,741 5,209 -22.74%
Tax -924 -2,031 -3,313 -1,796 -1,324 -1,342 -1,986 -39.92%
NP 2,612 3,058 570 4,014 3,560 399 3,222 -13.04%
-
NP to SH 2,612 3,058 570 4,014 3,560 399 3,222 -13.04%
-
Tax Rate 26.13% 39.91% 85.30% 30.91% 27.11% 77.08% 38.13% -
Total Cost 192,324 199,750 201,420 197,712 182,164 155,493 153,825 16.04%
-
Net Worth 113,314 108,967 106,421 108,600 107,797 107,806 110,073 1.95%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 113,314 108,967 106,421 108,600 107,797 107,806 110,073 1.95%
NOSH 38,411 38,368 38,558 38,374 38,362 38,365 38,487 -0.13%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.34% 1.51% 0.28% 1.99% 1.92% 0.26% 2.05% -
ROE 2.31% 2.81% 0.54% 3.70% 3.30% 0.37% 2.93% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 507.49 528.57 523.85 525.67 484.13 406.34 408.05 15.63%
EPS 6.80 7.97 1.48 10.46 9.28 1.04 8.37 -12.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.84 2.76 2.83 2.81 2.81 2.86 2.08%
Adjusted Per Share Value based on latest NOSH - 38,394
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 507.49 527.98 525.86 525.17 483.51 405.84 408.85 15.48%
EPS 6.80 7.96 1.49 10.45 9.27 1.04 8.39 -13.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.8368 2.7705 2.8273 2.8064 2.8066 2.8656 1.95%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.74 1.70 1.56 1.45 1.27 1.49 1.37 -
P/RPS 0.34 0.32 0.30 0.28 0.26 0.37 0.34 0.00%
P/EPS 25.59 21.33 105.41 13.86 13.69 143.27 16.36 34.71%
EY 3.91 4.69 0.95 7.21 7.31 0.70 6.11 -25.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.57 0.51 0.45 0.53 0.48 14.73%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 17/05/13 28/02/13 21/11/12 29/08/12 16/05/12 29/02/12 21/11/11 -
Price 1.76 1.74 1.59 1.60 1.40 1.65 1.44 -
P/RPS 0.35 0.33 0.30 0.30 0.29 0.41 0.35 0.00%
P/EPS 25.88 21.83 107.43 15.30 15.09 158.65 17.20 31.27%
EY 3.86 4.58 0.93 6.54 6.63 0.63 5.81 -23.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.58 0.57 0.50 0.59 0.50 12.91%

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