[SUNCRN] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -89.21%
YoY- -38.66%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 122,439 86,325 52,881 24,015 136,781 105,627 68,923 46.52%
PBT 6,830 4,689 1,924 809 9,319 8,108 5,319 18.08%
Tax -1,406 -323 237 67 -1,202 -1,243 -802 45.24%
NP 5,424 4,366 2,161 876 8,117 6,865 4,517 12.93%
-
NP to SH 5,424 4,366 2,161 876 8,117 6,865 4,517 12.93%
-
Tax Rate 20.59% 6.89% -12.32% -8.28% 12.90% 15.33% 15.08% -
Total Cost 117,015 81,959 50,720 23,139 128,664 98,762 64,406 48.73%
-
Net Worth 106,518 105,259 101,910 104,792 103,203 101,582 97,875 5.78%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,048 - - 818 2,047 - - -
Div Payout % 37.77% - - 93.46% 25.23% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 106,518 105,259 101,910 104,792 103,203 101,582 97,875 5.78%
NOSH 40,968 40,956 40,928 40,934 40,953 40,960 40,951 0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.43% 5.06% 4.09% 3.65% 5.93% 6.50% 6.55% -
ROE 5.09% 4.15% 2.12% 0.84% 7.87% 6.76% 4.62% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 298.86 210.77 129.20 58.67 333.99 257.87 168.30 46.48%
EPS 13.24 10.66 5.28 2.14 19.82 16.76 11.03 12.90%
DPS 5.00 0.00 0.00 2.00 5.00 0.00 0.00 -
NAPS 2.60 2.57 2.49 2.56 2.52 2.48 2.39 5.75%
Adjusted Per Share Value based on latest NOSH - 40,934
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 318.75 224.74 137.67 62.52 356.09 274.99 179.43 46.52%
EPS 14.12 11.37 5.63 2.28 21.13 17.87 11.76 12.92%
DPS 5.33 0.00 0.00 2.13 5.33 0.00 0.00 -
NAPS 2.7731 2.7403 2.6531 2.7281 2.6868 2.6446 2.5481 5.78%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.24 1.15 0.94 0.87 0.99 0.95 0.98 -
P/RPS 0.41 0.55 0.73 1.48 0.30 0.37 0.58 -20.59%
P/EPS 9.37 10.79 17.80 40.65 4.99 5.67 8.88 3.63%
EY 10.68 9.27 5.62 2.46 20.02 17.64 11.26 -3.45%
DY 4.03 0.00 0.00 2.30 5.05 0.00 0.00 -
P/NAPS 0.48 0.45 0.38 0.34 0.39 0.38 0.41 11.04%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 18/11/09 20/08/09 20/05/09 02/03/09 19/11/08 28/08/08 -
Price 1.37 1.23 1.07 0.92 0.94 0.85 0.99 -
P/RPS 0.46 0.58 0.83 1.57 0.28 0.33 0.59 -15.25%
P/EPS 10.35 11.54 20.27 42.99 4.74 5.07 8.98 9.89%
EY 9.66 8.67 4.93 2.33 21.09 19.72 11.14 -9.04%
DY 3.65 0.00 0.00 2.17 5.32 0.00 0.00 -
P/NAPS 0.53 0.48 0.43 0.36 0.37 0.34 0.41 18.61%

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