[SUNCRN] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -23.99%
YoY- 77.48%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 28,866 24,015 31,154 36,704 34,393 34,530 30,069 -2.68%
PBT 1,115 809 1,211 2,789 3,318 2,001 3,396 -52.43%
Tax 170 67 41 -441 -229 -573 -322 -
NP 1,285 876 1,252 2,348 3,089 1,428 3,074 -44.12%
-
NP to SH 1,285 876 1,252 2,348 3,089 1,428 3,074 -44.12%
-
Tax Rate -15.25% -8.28% -3.39% 15.81% 6.90% 28.64% 9.48% -
Total Cost 27,581 23,139 29,902 34,356 31,304 33,102 26,995 1.44%
-
Net Worth 101,899 104,792 103,105 101,623 97,913 98,200 97,012 3.33%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 818 2,045 - - - 2,865 -
Div Payout % - 93.46% 163.40% - - - 93.21% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 101,899 104,792 103,105 101,623 97,913 98,200 97,012 3.33%
NOSH 40,923 40,934 40,915 40,977 40,968 40,916 40,933 -0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.45% 3.65% 4.02% 6.40% 8.98% 4.14% 10.22% -
ROE 1.26% 0.84% 1.21% 2.31% 3.15% 1.45% 3.17% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 70.54 58.67 76.14 89.57 83.95 84.39 73.46 -2.67%
EPS 3.14 2.14 3.06 5.73 7.54 3.49 7.51 -44.11%
DPS 0.00 2.00 5.00 0.00 0.00 0.00 7.00 -
NAPS 2.49 2.56 2.52 2.48 2.39 2.40 2.37 3.35%
Adjusted Per Share Value based on latest NOSH - 40,977
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 75.15 62.52 81.11 95.55 89.54 89.89 78.28 -2.68%
EPS 3.35 2.28 3.26 6.11 8.04 3.72 8.00 -44.05%
DPS 0.00 2.13 5.33 0.00 0.00 0.00 7.46 -
NAPS 2.6528 2.7281 2.6842 2.6456 2.5491 2.5565 2.5256 3.33%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.94 0.87 0.99 0.95 0.98 0.92 0.89 -
P/RPS 1.33 1.48 1.30 1.06 1.17 1.09 1.21 6.51%
P/EPS 29.94 40.65 32.35 16.58 13.00 26.36 11.85 85.60%
EY 3.34 2.46 3.09 6.03 7.69 3.79 8.44 -46.12%
DY 0.00 2.30 5.05 0.00 0.00 0.00 7.87 -
P/NAPS 0.38 0.34 0.39 0.38 0.41 0.38 0.38 0.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 20/05/09 02/03/09 19/11/08 28/08/08 17/06/08 15/02/08 -
Price 1.07 0.92 0.94 0.85 0.99 0.91 0.89 -
P/RPS 1.52 1.57 1.23 0.95 1.18 1.08 1.21 16.43%
P/EPS 34.08 42.99 30.72 14.83 13.13 26.07 11.85 102.36%
EY 2.93 2.33 3.26 6.74 7.62 3.84 8.44 -50.63%
DY 0.00 2.17 5.32 0.00 0.00 0.00 7.87 -
P/NAPS 0.43 0.36 0.37 0.34 0.41 0.38 0.38 8.59%

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