[SUNCRN] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 20.47%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 121,592 120,134 110,966 108,692 93,687 89,992 82,664 29.24%
PBT 9,271 7,072 5,864 7,120 5,633 2,288 144 1494.21%
Tax -145 -144 -8 -400 -55 670 1,142 -
NP 9,126 6,928 5,856 6,720 5,578 2,958 1,286 267.96%
-
NP to SH 9,126 6,928 5,856 6,720 5,578 2,958 1,286 267.96%
-
Tax Rate 1.56% 2.04% 0.14% 5.62% 0.98% -29.28% -793.06% -
Total Cost 112,466 113,206 105,110 101,972 88,109 87,033 81,378 23.99%
-
Net Worth 88,065 83,938 81,902 82,770 81,089 76,559 75,357 10.91%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,048 - - - 1,228 163 - -
Div Payout % 22.44% - - - 22.03% 5.54% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 88,065 83,938 81,902 82,770 81,089 76,559 75,357 10.91%
NOSH 40,960 40,945 40,951 40,975 40,954 40,940 40,955 0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.51% 5.77% 5.28% 6.18% 5.95% 3.29% 1.56% -
ROE 10.36% 8.25% 7.15% 8.12% 6.88% 3.86% 1.71% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 296.85 293.40 270.97 265.26 228.76 219.81 201.84 29.23%
EPS 22.28 16.92 14.30 16.40 13.62 7.23 3.14 267.93%
DPS 5.00 0.00 0.00 0.00 3.00 0.40 0.00 -
NAPS 2.15 2.05 2.00 2.02 1.98 1.87 1.84 10.90%
Adjusted Per Share Value based on latest NOSH - 40,975
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 316.55 312.75 288.89 282.97 243.90 234.28 215.20 29.24%
EPS 23.76 18.04 15.25 17.49 14.52 7.70 3.35 267.83%
DPS 5.33 0.00 0.00 0.00 3.20 0.43 0.00 -
NAPS 2.2927 2.1852 2.1322 2.1548 2.1111 1.9931 1.9618 10.91%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.83 0.85 0.88 1.01 0.96 1.00 0.98 -
P/RPS 0.28 0.29 0.32 0.38 0.42 0.45 0.49 -31.06%
P/EPS 3.73 5.02 6.15 6.16 7.05 13.84 31.21 -75.64%
EY 26.84 19.91 16.25 16.24 14.19 7.23 3.20 311.21%
DY 6.02 0.00 0.00 0.00 3.13 0.40 0.00 -
P/NAPS 0.39 0.41 0.44 0.50 0.48 0.53 0.53 -18.44%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 17/02/06 15/11/05 18/08/05 16/05/05 21/02/05 02/11/04 20/08/04 -
Price 0.92 0.80 0.90 0.91 0.88 0.94 0.92 -
P/RPS 0.31 0.27 0.33 0.34 0.38 0.43 0.46 -23.07%
P/EPS 4.13 4.73 6.29 5.55 6.46 13.01 29.30 -72.81%
EY 24.22 21.15 15.89 18.02 15.48 7.69 3.41 268.18%
DY 5.43 0.00 0.00 0.00 3.41 0.43 0.00 -
P/NAPS 0.43 0.39 0.45 0.45 0.44 0.50 0.50 -9.54%

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