[SUNCRN] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 71.6%
YoY- -6.09%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 37,348 39,322 36,114 33,444 28,866 24,015 31,154 12.88%
PBT 2,364 3,307 2,142 2,765 1,115 809 1,211 56.38%
Tax -601 -152 -1,083 -560 170 67 41 -
NP 1,763 3,155 1,059 2,205 1,285 876 1,252 25.71%
-
NP to SH 1,763 3,155 1,059 2,205 1,285 876 1,252 25.71%
-
Tax Rate 25.42% 4.60% 50.56% 20.25% -15.25% -8.28% -3.39% -
Total Cost 35,585 36,167 35,055 31,239 27,581 23,139 29,902 12.33%
-
Net Worth 108,867 108,020 81,707 105,331 101,899 104,792 103,105 3.70%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,031 - - - - 818 2,045 -0.45%
Div Payout % 115.21% - - - - 93.46% 163.40% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 108,867 108,020 81,707 105,331 101,899 104,792 103,105 3.70%
NOSH 40,622 40,762 40,853 40,985 40,923 40,934 40,915 -0.47%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.72% 8.02% 2.93% 6.59% 4.45% 3.65% 4.02% -
ROE 1.62% 2.92% 1.30% 2.09% 1.26% 0.84% 1.21% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 91.94 96.47 88.40 81.60 70.54 58.67 76.14 13.43%
EPS 4.34 7.74 2.59 5.38 3.14 2.14 3.06 26.31%
DPS 5.00 0.00 0.00 0.00 0.00 2.00 5.00 0.00%
NAPS 2.68 2.65 2.00 2.57 2.49 2.56 2.52 4.20%
Adjusted Per Share Value based on latest NOSH - 40,985
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 97.23 102.37 94.02 87.07 75.15 62.52 81.11 12.88%
EPS 4.59 8.21 2.76 5.74 3.35 2.28 3.26 25.70%
DPS 5.29 0.00 0.00 0.00 0.00 2.13 5.33 -0.50%
NAPS 2.8342 2.8122 2.1271 2.7422 2.6528 2.7281 2.6842 3.70%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.76 1.35 1.24 1.15 0.94 0.87 0.99 -
P/RPS 1.91 1.40 1.40 1.41 1.33 1.48 1.30 29.33%
P/EPS 40.55 17.44 47.84 21.38 29.94 40.65 32.35 16.30%
EY 2.47 5.73 2.09 4.68 3.34 2.46 3.09 -13.90%
DY 2.84 0.00 0.00 0.00 0.00 2.30 5.05 -31.93%
P/NAPS 0.66 0.51 0.62 0.45 0.38 0.34 0.39 42.14%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 21/05/10 24/02/10 18/11/09 20/08/09 20/05/09 02/03/09 -
Price 1.87 1.48 1.37 1.23 1.07 0.92 0.94 -
P/RPS 2.03 1.53 1.55 1.51 1.52 1.57 1.23 39.78%
P/EPS 43.09 19.12 52.85 22.86 34.08 42.99 30.72 25.38%
EY 2.32 5.23 1.89 4.37 2.93 2.33 3.26 -20.33%
DY 2.67 0.00 0.00 0.00 0.00 2.17 5.32 -36.92%
P/NAPS 0.70 0.56 0.69 0.48 0.43 0.36 0.37 53.14%

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