[SUNCRN] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 132.67%
YoY- 260.16%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 155,104 155,296 153,340 157,288 122,439 115,100 105,762 28.99%
PBT 13,875 10,766 11,342 13,228 6,830 6,252 3,848 134.59%
Tax -1,599 -1,240 -1,504 -608 -1,406 -430 474 -
NP 12,276 9,526 9,838 12,620 5,424 5,821 4,322 100.18%
-
NP to SH 12,276 9,526 9,838 12,620 5,424 5,821 4,322 100.18%
-
Tax Rate 11.52% 11.52% 13.26% 4.60% 20.59% 6.88% -12.32% -
Total Cost 142,828 145,769 143,502 144,668 117,015 109,278 101,440 25.54%
-
Net Worth 116,653 108,123 109,039 108,020 106,518 105,259 101,910 9.39%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 6,013 - 4,068 - 2,048 - - -
Div Payout % 48.98% - 41.36% - 37.77% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 116,653 108,123 109,039 108,020 106,518 105,259 101,910 9.39%
NOSH 40,087 40,344 40,686 40,762 40,968 40,956 40,928 -1.37%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.91% 6.13% 6.42% 8.02% 4.43% 5.06% 4.09% -
ROE 10.52% 8.81% 9.02% 11.68% 5.09% 5.53% 4.24% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 386.92 384.93 376.88 385.87 298.86 281.03 258.41 30.78%
EPS 30.62 23.61 24.18 30.96 13.24 14.21 10.56 102.94%
DPS 15.00 0.00 10.00 0.00 5.00 0.00 0.00 -
NAPS 2.91 2.68 2.68 2.65 2.60 2.57 2.49 10.91%
Adjusted Per Share Value based on latest NOSH - 40,762
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 403.79 404.29 399.20 409.48 318.75 299.65 275.34 28.98%
EPS 31.96 24.80 25.61 32.85 14.12 15.16 11.25 100.20%
DPS 15.65 0.00 10.59 0.00 5.33 0.00 0.00 -
NAPS 3.0369 2.8148 2.8387 2.8122 2.7731 2.7403 2.6531 9.39%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.04 1.82 1.76 1.35 1.24 1.15 0.94 -
P/RPS 0.53 0.47 0.47 0.35 0.41 0.41 0.36 29.32%
P/EPS 6.66 7.71 7.28 4.36 9.37 8.09 8.90 -17.53%
EY 15.01 12.97 13.74 22.93 10.68 12.36 11.23 21.27%
DY 7.35 0.00 5.68 0.00 4.03 0.00 0.00 -
P/NAPS 0.70 0.68 0.66 0.51 0.48 0.45 0.38 50.10%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 14/10/10 20/08/10 21/05/10 24/02/10 18/11/09 20/08/09 -
Price 1.83 1.78 1.87 1.48 1.37 1.23 1.07 -
P/RPS 0.47 0.46 0.50 0.38 0.46 0.44 0.41 9.50%
P/EPS 5.98 7.54 7.73 4.78 10.35 8.65 10.13 -29.56%
EY 16.73 13.27 12.93 20.92 9.66 11.56 9.87 42.02%
DY 8.20 0.00 5.35 0.00 3.65 0.00 0.00 -
P/NAPS 0.63 0.66 0.70 0.56 0.53 0.48 0.43 28.90%

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