[SUNCRN] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 27.62%
YoY- 86.62%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 76,408 74,726 69,794 67,380 69,285 69,446 66,604 9.55%
PBT 3,735 3,462 3,250 2,412 1,889 1,533 1,214 111.10%
Tax -197 -122 -254 -180 -140 -496 -226 -8.72%
NP 3,538 3,340 2,996 2,232 1,749 1,037 988 133.52%
-
NP to SH 3,538 3,340 2,996 2,232 1,749 1,037 988 133.52%
-
Tax Rate 5.27% 3.52% 7.82% 7.46% 7.41% 32.35% 18.62% -
Total Cost 72,870 71,386 66,798 65,148 67,536 68,409 65,616 7.22%
-
Net Worth 39,802 49,323 48,636 46,948 46,834 46,679 46,238 -9.48%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 1,547 - - - - - - -
Div Payout % 43.75% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 39,802 49,323 48,636 46,948 46,834 46,679 46,238 -9.48%
NOSH 22,112 19,418 19,454 19,241 19,433 19,449 19,760 7.76%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 4.63% 4.47% 4.29% 3.31% 2.52% 1.49% 1.48% -
ROE 8.89% 6.77% 6.16% 4.75% 3.73% 2.22% 2.14% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 345.54 384.82 358.75 350.18 356.53 357.05 337.06 1.66%
EPS 16.00 17.20 15.40 11.60 9.00 5.33 5.00 116.69%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 2.54 2.50 2.44 2.41 2.40 2.34 -16.00%
Adjusted Per Share Value based on latest NOSH - 19,241
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 198.92 194.54 181.70 175.42 180.37 180.80 173.39 9.56%
EPS 9.21 8.70 7.80 5.81 4.55 2.70 2.57 133.63%
DPS 4.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0362 1.2841 1.2662 1.2223 1.2193 1.2153 1.2038 -9.48%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.11 1.10 2.00 2.33 2.88 2.18 2.50 -
P/RPS 0.32 0.29 0.56 0.67 0.81 0.61 0.74 -42.72%
P/EPS 6.94 6.40 12.99 20.09 32.00 40.87 50.00 -73.09%
EY 14.41 15.64 7.70 4.98 3.13 2.45 2.00 271.70%
DY 6.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.43 0.80 0.95 1.20 0.91 1.07 -30.42%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 21/11/02 29/08/02 28/05/02 28/02/02 27/11/01 27/08/01 -
Price 1.00 1.10 1.90 2.58 2.21 2.22 2.50 -
P/RPS 0.29 0.29 0.53 0.74 0.62 0.62 0.74 -46.35%
P/EPS 6.25 6.40 12.34 22.24 24.56 41.62 50.00 -74.90%
EY 16.00 15.64 8.11 4.50 4.07 2.40 2.00 298.48%
DY 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.43 0.76 1.06 0.92 0.92 1.07 -34.97%

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