[SUNCRN] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 23.99%
YoY- 2.69%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 67,494 41,332 20,404 90,117 70,436 48,322 22,112 109.99%
PBT 1,716 72 -785 3,451 3,058 1,452 644 91.85%
Tax 503 571 386 182 -128 -51 0 -
NP 2,219 643 -399 3,633 2,930 1,401 644 127.61%
-
NP to SH 2,219 643 -399 3,633 2,930 1,401 644 127.61%
-
Tax Rate -29.31% -793.06% - -5.27% 4.19% 3.51% 0.00% -
Total Cost 65,275 40,689 20,803 86,484 67,506 46,921 21,468 109.45%
-
Net Worth 76,559 75,357 75,686 75,772 74,886 73,327 74,244 2.06%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 122 - - 2,867 - - - -
Div Payout % 5.54% - - 78.92% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 76,559 75,357 75,686 75,772 74,886 73,327 74,244 2.06%
NOSH 40,940 40,955 41,134 40,958 40,921 40,964 41,019 -0.12%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.29% 1.56% -1.96% 4.03% 4.16% 2.90% 2.91% -
ROE 2.90% 0.85% -0.53% 4.79% 3.91% 1.91% 0.87% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 164.86 100.92 49.60 220.02 172.12 117.96 53.91 110.25%
EPS 5.42 1.57 -0.97 8.87 7.16 3.42 1.57 127.90%
DPS 0.30 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.87 1.84 1.84 1.85 1.83 1.79 1.81 2.19%
Adjusted Per Share Value based on latest NOSH - 40,872
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 175.71 107.60 53.12 234.61 183.37 125.80 57.57 109.98%
EPS 5.78 1.67 -1.04 9.46 7.63 3.65 1.68 127.38%
DPS 0.32 0.00 0.00 7.46 0.00 0.00 0.00 -
NAPS 1.9931 1.9618 1.9704 1.9726 1.9496 1.909 1.9329 2.05%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.00 0.98 1.18 1.15 1.20 1.04 1.06 -
P/RPS 0.61 0.97 2.38 0.52 0.70 0.88 1.97 -54.13%
P/EPS 18.45 62.42 -121.65 12.97 16.76 30.41 67.52 -57.79%
EY 5.42 1.60 -0.82 7.71 5.97 3.29 1.48 137.02%
DY 0.30 0.00 0.00 6.09 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.64 0.62 0.66 0.58 0.59 -6.88%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 02/11/04 20/08/04 18/05/04 26/02/04 04/02/04 21/08/03 26/05/03 -
Price 0.94 0.92 1.00 1.21 1.14 1.24 1.08 -
P/RPS 0.57 0.91 2.02 0.55 0.66 1.05 2.00 -56.59%
P/EPS 17.34 58.60 -103.09 13.64 15.92 36.26 68.79 -59.99%
EY 5.77 1.71 -0.97 7.33 6.28 2.76 1.45 150.48%
DY 0.32 0.00 0.00 5.79 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.54 0.65 0.62 0.69 0.60 -11.41%

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