[SUNCRN] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -27.19%
YoY- 15.41%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 90,117 93,914 96,644 88,448 76,408 74,726 69,794 18.51%
PBT 3,451 4,077 2,904 2,576 3,735 3,462 3,250 4.07%
Tax 182 -170 -102 0 -197 -122 -254 -
NP 3,633 3,906 2,802 2,576 3,538 3,340 2,996 13.67%
-
NP to SH 3,633 3,906 2,802 2,576 3,538 3,340 2,996 13.67%
-
Tax Rate -5.27% 4.17% 3.51% 0.00% 5.27% 3.52% 7.82% -
Total Cost 86,484 90,008 93,842 85,872 72,870 71,386 66,798 18.73%
-
Net Worth 75,772 74,886 73,327 74,244 39,802 49,323 48,636 34.28%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 2,867 - - - 1,547 - - -
Div Payout % 78.92% - - - 43.75% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 75,772 74,886 73,327 74,244 39,802 49,323 48,636 34.28%
NOSH 40,958 40,921 40,964 41,019 22,112 19,418 19,454 64.04%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.03% 4.16% 2.90% 2.91% 4.63% 4.47% 4.29% -
ROE 4.79% 5.22% 3.82% 3.47% 8.89% 6.77% 6.16% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 220.02 229.50 235.92 215.63 345.54 384.82 358.75 -27.75%
EPS 8.87 9.55 6.84 6.28 16.00 17.20 15.40 -30.70%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.85 1.83 1.79 1.81 1.80 2.54 2.50 -18.14%
Adjusted Per Share Value based on latest NOSH - 41,019
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 234.61 244.49 251.60 230.26 198.92 194.54 181.70 18.52%
EPS 9.46 10.17 7.29 6.71 9.21 8.70 7.80 13.68%
DPS 7.46 0.00 0.00 0.00 4.03 0.00 0.00 -
NAPS 1.9726 1.9496 1.909 1.9329 1.0362 1.2841 1.2662 34.27%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.15 1.20 1.04 1.06 1.11 1.10 2.00 -
P/RPS 0.52 0.52 0.44 0.49 0.32 0.29 0.56 -4.80%
P/EPS 12.97 12.57 15.20 16.88 6.94 6.40 12.99 -0.10%
EY 7.71 7.96 6.58 5.92 14.41 15.64 7.70 0.08%
DY 6.09 0.00 0.00 0.00 6.31 0.00 0.00 -
P/NAPS 0.62 0.66 0.58 0.59 0.62 0.43 0.80 -15.58%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 04/02/04 21/08/03 26/05/03 27/02/03 21/11/02 29/08/02 -
Price 1.21 1.14 1.24 1.08 1.00 1.10 1.90 -
P/RPS 0.55 0.50 0.53 0.50 0.29 0.29 0.53 2.49%
P/EPS 13.64 11.94 18.13 17.20 6.25 6.40 12.34 6.88%
EY 7.33 8.37 5.52 5.81 16.00 15.64 8.11 -6.50%
DY 5.79 0.00 0.00 0.00 7.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.69 0.60 0.56 0.43 0.76 -9.87%

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