[SUNCRN] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 102.04%
YoY- -36.4%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 76,670 39,322 122,439 86,325 52,881 24,015 136,781 -32.08%
PBT 5,671 3,307 6,830 4,689 1,924 809 9,319 -28.25%
Tax -752 -152 -1,406 -323 237 67 -1,202 -26.91%
NP 4,919 3,155 5,424 4,366 2,161 876 8,117 -28.45%
-
NP to SH 4,919 3,155 5,424 4,366 2,161 876 8,117 -28.45%
-
Tax Rate 13.26% 4.60% 20.59% 6.89% -12.32% -8.28% 12.90% -
Total Cost 71,751 36,167 117,015 81,959 50,720 23,139 128,664 -32.32%
-
Net Worth 109,039 108,020 106,518 105,259 101,910 104,792 103,203 3.74%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,034 - 2,048 - - 818 2,047 -0.42%
Div Payout % 41.36% - 37.77% - - 93.46% 25.23% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 109,039 108,020 106,518 105,259 101,910 104,792 103,203 3.74%
NOSH 40,686 40,762 40,968 40,956 40,928 40,934 40,953 -0.43%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.42% 8.02% 4.43% 5.06% 4.09% 3.65% 5.93% -
ROE 4.51% 2.92% 5.09% 4.15% 2.12% 0.84% 7.87% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 188.44 96.47 298.86 210.77 129.20 58.67 333.99 -31.79%
EPS 12.09 7.74 13.24 10.66 5.28 2.14 19.82 -28.13%
DPS 5.00 0.00 5.00 0.00 0.00 2.00 5.00 0.00%
NAPS 2.68 2.65 2.60 2.57 2.49 2.56 2.52 4.20%
Adjusted Per Share Value based on latest NOSH - 40,985
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 199.60 102.37 318.75 224.74 137.67 62.52 356.09 -32.08%
EPS 12.81 8.21 14.12 11.37 5.63 2.28 21.13 -28.43%
DPS 5.30 0.00 5.33 0.00 0.00 2.13 5.33 -0.37%
NAPS 2.8387 2.8122 2.7731 2.7403 2.6531 2.7281 2.6868 3.74%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.76 1.35 1.24 1.15 0.94 0.87 0.99 -
P/RPS 0.93 1.40 0.41 0.55 0.73 1.48 0.30 113.04%
P/EPS 14.56 17.44 9.37 10.79 17.80 40.65 4.99 104.59%
EY 6.87 5.73 10.68 9.27 5.62 2.46 20.02 -51.08%
DY 2.84 0.00 4.03 0.00 0.00 2.30 5.05 -31.93%
P/NAPS 0.66 0.51 0.48 0.45 0.38 0.34 0.39 42.14%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 21/05/10 24/02/10 18/11/09 20/08/09 20/05/09 02/03/09 -
Price 1.87 1.48 1.37 1.23 1.07 0.92 0.94 -
P/RPS 0.99 1.53 0.46 0.58 0.83 1.57 0.28 132.62%
P/EPS 15.47 19.12 10.35 11.54 20.27 42.99 4.74 120.50%
EY 6.47 5.23 9.66 8.67 4.93 2.33 21.09 -54.61%
DY 2.67 0.00 3.65 0.00 0.00 2.17 5.32 -36.92%
P/NAPS 0.70 0.56 0.53 0.48 0.43 0.36 0.37 53.14%

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