[SUNCRN] QoQ Quarter Result on 30-Jun-2008 [#2]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 116.32%
YoY- 66.08%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 24,015 31,154 36,704 34,393 34,530 30,069 30,984 -15.60%
PBT 809 1,211 2,789 3,318 2,001 3,396 1,653 -37.86%
Tax 67 41 -441 -229 -573 -322 -330 -
NP 876 1,252 2,348 3,089 1,428 3,074 1,323 -24.01%
-
NP to SH 876 1,252 2,348 3,089 1,428 3,074 1,323 -24.01%
-
Tax Rate -8.28% -3.39% 15.81% 6.90% 28.64% 9.48% 19.96% -
Total Cost 23,139 29,902 34,356 31,304 33,102 26,995 29,661 -15.24%
-
Net Worth 104,792 103,105 101,623 97,913 98,200 97,012 93,797 7.66%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 818 2,045 - - - 2,865 - -
Div Payout % 93.46% 163.40% - - - 93.21% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 104,792 103,105 101,623 97,913 98,200 97,012 93,797 7.66%
NOSH 40,934 40,915 40,977 40,968 40,916 40,933 40,959 -0.04%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 3.65% 4.02% 6.40% 8.98% 4.14% 10.22% 4.27% -
ROE 0.84% 1.21% 2.31% 3.15% 1.45% 3.17% 1.41% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 58.67 76.14 89.57 83.95 84.39 73.46 75.64 -15.56%
EPS 2.14 3.06 5.73 7.54 3.49 7.51 3.23 -23.98%
DPS 2.00 5.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 2.56 2.52 2.48 2.39 2.40 2.37 2.29 7.70%
Adjusted Per Share Value based on latest NOSH - 40,968
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 62.52 81.11 95.55 89.54 89.89 78.28 80.66 -15.60%
EPS 2.28 3.26 6.11 8.04 3.72 8.00 3.44 -23.96%
DPS 2.13 5.33 0.00 0.00 0.00 7.46 0.00 -
NAPS 2.7281 2.6842 2.6456 2.5491 2.5565 2.5256 2.4419 7.66%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.87 0.99 0.95 0.98 0.92 0.89 0.89 -
P/RPS 1.48 1.30 1.06 1.17 1.09 1.21 1.18 16.28%
P/EPS 40.65 32.35 16.58 13.00 26.36 11.85 27.55 29.57%
EY 2.46 3.09 6.03 7.69 3.79 8.44 3.63 -22.82%
DY 2.30 5.05 0.00 0.00 0.00 7.87 0.00 -
P/NAPS 0.34 0.39 0.38 0.41 0.38 0.38 0.39 -8.73%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/05/09 02/03/09 19/11/08 28/08/08 17/06/08 15/02/08 27/11/07 -
Price 0.92 0.94 0.85 0.99 0.91 0.89 0.81 -
P/RPS 1.57 1.23 0.95 1.18 1.08 1.21 1.07 29.09%
P/EPS 42.99 30.72 14.83 13.13 26.07 11.85 25.08 43.18%
EY 2.33 3.26 6.74 7.62 3.84 8.44 3.99 -30.11%
DY 2.17 5.32 0.00 0.00 0.00 7.87 0.00 -
P/NAPS 0.36 0.37 0.34 0.41 0.38 0.38 0.35 1.89%

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