[SUNCRN] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -44.12%
YoY- 37.2%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 42,268 38,639 39,802 37,348 39,322 36,114 33,444 16.91%
PBT 1,916 5,812 2,619 2,364 3,307 2,142 2,765 -21.71%
Tax -257 -531 -392 -601 -152 -1,083 -560 -40.53%
NP 1,659 5,281 2,227 1,763 3,155 1,059 2,205 -17.29%
-
NP to SH 1,659 5,281 2,227 1,763 3,155 1,059 2,205 -17.29%
-
Tax Rate 13.41% 9.14% 14.97% 25.42% 4.60% 50.56% 20.25% -
Total Cost 40,609 33,358 37,575 35,585 36,167 35,055 31,239 19.12%
-
Net Worth 112,920 114,428 106,198 108,867 108,020 81,707 105,331 4.75%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 3,932 - 2,031 - - - -
Div Payout % - 74.46% - 115.21% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 112,920 114,428 106,198 108,867 108,020 81,707 105,331 4.75%
NOSH 38,671 39,322 39,626 40,622 40,762 40,853 40,985 -3.80%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 3.92% 13.67% 5.60% 4.72% 8.02% 2.93% 6.59% -
ROE 1.47% 4.62% 2.10% 1.62% 2.92% 1.30% 2.09% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 109.30 98.26 100.44 91.94 96.47 88.40 81.60 21.53%
EPS 4.29 13.43 5.62 4.34 7.74 2.59 5.38 -14.02%
DPS 0.00 10.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.92 2.91 2.68 2.68 2.65 2.00 2.57 8.89%
Adjusted Per Share Value based on latest NOSH - 40,622
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 110.04 100.59 103.62 97.23 102.37 94.02 87.07 16.90%
EPS 4.32 13.75 5.80 4.59 8.21 2.76 5.74 -17.27%
DPS 0.00 10.24 0.00 5.29 0.00 0.00 0.00 -
NAPS 2.9397 2.979 2.7647 2.8342 2.8122 2.1271 2.7422 4.75%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.88 2.04 1.82 1.76 1.35 1.24 1.15 -
P/RPS 1.72 2.08 1.81 1.91 1.40 1.40 1.41 14.18%
P/EPS 43.82 15.19 32.38 40.55 17.44 47.84 21.38 61.42%
EY 2.28 6.58 3.09 2.47 5.73 2.09 4.68 -38.11%
DY 0.00 4.90 0.00 2.84 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.68 0.66 0.51 0.62 0.45 26.49%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/04/11 24/02/11 14/10/10 20/08/10 21/05/10 24/02/10 18/11/09 -
Price 2.05 1.83 1.78 1.87 1.48 1.37 1.23 -
P/RPS 1.88 1.86 1.77 2.03 1.53 1.55 1.51 15.74%
P/EPS 47.79 13.63 31.67 43.09 19.12 52.85 22.86 63.56%
EY 2.09 7.34 3.16 2.32 5.23 1.89 4.37 -38.87%
DY 0.00 5.46 0.00 2.67 0.00 0.00 0.00 -
P/NAPS 0.70 0.63 0.66 0.70 0.56 0.69 0.48 28.62%

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