[SUNCRN] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
14-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 45.25%
YoY- 63.65%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 75,920 42,268 155,104 116,472 76,670 39,322 122,439 -27.34%
PBT 1,647 1,916 13,875 8,075 5,671 3,307 6,830 -61.35%
Tax -346 -257 -1,599 -930 -752 -152 -1,406 -60.83%
NP 1,301 1,659 12,276 7,145 4,919 3,155 5,424 -61.49%
-
NP to SH 1,301 1,659 12,276 7,145 4,919 3,155 5,424 -61.49%
-
Tax Rate 21.01% 13.41% 11.52% 11.52% 13.26% 4.60% 20.59% -
Total Cost 74,619 40,609 142,828 109,327 71,751 36,167 117,015 -25.97%
-
Net Worth 108,160 112,920 116,653 108,123 109,039 108,020 106,518 1.02%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 6,013 - 2,034 - 2,048 -
Div Payout % - - 48.98% - 41.36% - 37.77% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 108,160 112,920 116,653 108,123 109,039 108,020 106,518 1.02%
NOSH 38,491 38,671 40,087 40,344 40,686 40,762 40,968 -4.08%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.71% 3.92% 7.91% 6.13% 6.42% 8.02% 4.43% -
ROE 1.20% 1.47% 10.52% 6.61% 4.51% 2.92% 5.09% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 197.24 109.30 386.92 288.69 188.44 96.47 298.86 -24.25%
EPS 3.38 4.29 30.62 17.71 12.09 7.74 13.24 -59.85%
DPS 0.00 0.00 15.00 0.00 5.00 0.00 5.00 -
NAPS 2.81 2.92 2.91 2.68 2.68 2.65 2.60 5.32%
Adjusted Per Share Value based on latest NOSH - 39,626
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 197.65 110.04 403.79 303.22 199.60 102.37 318.75 -27.34%
EPS 3.39 4.32 31.96 18.60 12.81 8.21 14.12 -61.47%
DPS 0.00 0.00 15.65 0.00 5.30 0.00 5.33 -
NAPS 2.8158 2.9397 3.0369 2.8148 2.8387 2.8122 2.7731 1.02%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.78 1.88 2.04 1.82 1.76 1.35 1.24 -
P/RPS 0.90 1.72 0.53 0.63 0.93 1.40 0.41 69.14%
P/EPS 52.66 43.82 6.66 10.28 14.56 17.44 9.37 217.10%
EY 1.90 2.28 15.01 9.73 6.87 5.73 10.68 -68.46%
DY 0.00 0.00 7.35 0.00 2.84 0.00 4.03 -
P/NAPS 0.63 0.64 0.70 0.68 0.66 0.51 0.48 19.93%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 03/08/11 25/04/11 24/02/11 14/10/10 20/08/10 21/05/10 24/02/10 -
Price 1.67 2.05 1.83 1.78 1.87 1.48 1.37 -
P/RPS 0.85 1.88 0.47 0.62 0.99 1.53 0.46 50.75%
P/EPS 49.41 47.79 5.98 10.05 15.47 19.12 10.35 184.33%
EY 2.02 2.09 16.73 9.95 6.47 5.23 9.66 -64.87%
DY 0.00 0.00 8.20 0.00 2.67 0.00 3.65 -
P/NAPS 0.59 0.70 0.63 0.66 0.70 0.56 0.53 7.43%

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