[SUNCRN] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
02-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 51.25%
YoY- 3.07%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 28,310 27,173 26,193 26,162 20,928 20,404 19,681 27.45%
PBT 1,152 1,780 3,917 1,644 857 -785 393 104.95%
Tax 96 -100 -558 -68 185 386 310 -54.26%
NP 1,248 1,680 3,359 1,576 1,042 -399 703 46.66%
-
NP to SH 1,248 1,680 3,359 1,576 1,042 -399 703 46.66%
-
Tax Rate -8.33% 5.62% 14.25% 4.14% -21.59% - -78.88% -
Total Cost 27,062 25,493 22,834 24,586 19,886 20,803 18,978 26.71%
-
Net Worth 81,836 82,770 81,107 76,548 75,483 75,686 75,613 5.41%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 1,228 122 - - 2,861 -
Div Payout % - - 36.59% 7.79% - - 406.98% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 81,836 82,770 81,107 76,548 75,483 75,686 75,613 5.41%
NOSH 40,918 40,975 40,963 40,935 41,023 41,134 40,872 0.07%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.41% 6.18% 12.82% 6.02% 4.98% -1.96% 3.57% -
ROE 1.53% 2.03% 4.14% 2.06% 1.38% -0.53% 0.93% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 69.19 66.32 63.94 63.91 51.01 49.60 48.15 27.36%
EPS 3.05 4.10 8.20 3.85 2.54 -0.97 1.72 46.55%
DPS 0.00 0.00 3.00 0.30 0.00 0.00 7.00 -
NAPS 2.00 2.02 1.98 1.87 1.84 1.84 1.85 5.33%
Adjusted Per Share Value based on latest NOSH - 40,935
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 73.70 70.74 68.19 68.11 54.48 53.12 51.24 27.44%
EPS 3.25 4.37 8.74 4.10 2.71 -1.04 1.83 46.70%
DPS 0.00 0.00 3.20 0.32 0.00 0.00 7.45 -
NAPS 2.1305 2.1548 2.1115 1.9928 1.9651 1.9704 1.9685 5.41%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.88 1.01 0.96 1.00 0.98 1.18 1.15 -
P/RPS 1.27 1.52 1.50 1.56 1.92 2.38 2.39 -34.42%
P/EPS 28.85 24.63 11.71 25.97 38.58 -121.65 66.86 -42.92%
EY 3.47 4.06 8.54 3.85 2.59 -0.82 1.50 75.00%
DY 0.00 0.00 3.13 0.30 0.00 0.00 6.09 -
P/NAPS 0.44 0.50 0.48 0.53 0.53 0.64 0.62 -20.45%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 18/08/05 16/05/05 21/02/05 02/11/04 20/08/04 18/05/04 26/02/04 -
Price 0.90 0.91 0.88 0.94 0.92 1.00 1.21 -
P/RPS 1.30 1.37 1.38 1.47 1.80 2.02 2.51 -35.53%
P/EPS 29.51 22.20 10.73 24.42 36.22 -103.09 70.35 -43.99%
EY 3.39 4.51 9.32 4.10 2.76 -0.97 1.42 78.71%
DY 0.00 0.00 3.41 0.32 0.00 0.00 5.79 -
P/NAPS 0.45 0.45 0.44 0.50 0.50 0.54 0.65 -21.75%

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