[SUNCRN] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 71.81%
YoY- 126.33%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 117,786 75,920 42,268 155,104 116,472 76,670 39,322 107.65%
PBT 3,907 1,647 1,916 13,875 8,075 5,671 3,307 11.74%
Tax -1,490 -346 -257 -1,599 -930 -752 -152 357.39%
NP 2,417 1,301 1,659 12,276 7,145 4,919 3,155 -16.26%
-
NP to SH 2,417 1,301 1,659 12,276 7,145 4,919 3,155 -16.26%
-
Tax Rate 38.14% 21.01% 13.41% 11.52% 11.52% 13.26% 4.60% -
Total Cost 115,369 74,619 40,609 142,828 109,327 71,751 36,167 116.54%
-
Net Worth 110,073 108,160 112,920 116,653 108,123 109,039 108,020 1.26%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 6,013 - 2,034 - -
Div Payout % - - - 48.98% - 41.36% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 110,073 108,160 112,920 116,653 108,123 109,039 108,020 1.26%
NOSH 38,487 38,491 38,671 40,087 40,344 40,686 40,762 -3.75%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.05% 1.71% 3.92% 7.91% 6.13% 6.42% 8.02% -
ROE 2.20% 1.20% 1.47% 10.52% 6.61% 4.51% 2.92% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 306.04 197.24 109.30 386.92 288.69 188.44 96.47 115.75%
EPS 6.28 3.38 4.29 30.62 17.71 12.09 7.74 -12.99%
DPS 0.00 0.00 0.00 15.00 0.00 5.00 0.00 -
NAPS 2.86 2.81 2.92 2.91 2.68 2.68 2.65 5.21%
Adjusted Per Share Value based on latest NOSH - 39,322
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 306.64 197.65 110.04 403.79 303.22 199.60 102.37 107.65%
EPS 6.29 3.39 4.32 31.96 18.60 12.81 8.21 -16.25%
DPS 0.00 0.00 0.00 15.65 0.00 5.30 0.00 -
NAPS 2.8656 2.8158 2.9397 3.0369 2.8148 2.8387 2.8122 1.26%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.37 1.78 1.88 2.04 1.82 1.76 1.35 -
P/RPS 0.45 0.90 1.72 0.53 0.63 0.93 1.40 -53.04%
P/EPS 21.82 52.66 43.82 6.66 10.28 14.56 17.44 16.09%
EY 4.58 1.90 2.28 15.01 9.73 6.87 5.73 -13.86%
DY 0.00 0.00 0.00 7.35 0.00 2.84 0.00 -
P/NAPS 0.48 0.63 0.64 0.70 0.68 0.66 0.51 -3.95%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 03/08/11 25/04/11 24/02/11 14/10/10 20/08/10 21/05/10 -
Price 1.44 1.67 2.05 1.83 1.78 1.87 1.48 -
P/RPS 0.47 0.85 1.88 0.47 0.62 0.99 1.53 -54.44%
P/EPS 22.93 49.41 47.79 5.98 10.05 15.47 19.12 12.86%
EY 4.36 2.02 2.09 16.73 9.95 6.47 5.23 -11.41%
DY 0.00 0.00 0.00 8.20 0.00 2.67 0.00 -
P/NAPS 0.50 0.59 0.70 0.63 0.66 0.70 0.56 -7.27%

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