[SUNCRN] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 2.38%
YoY- 6.28%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 22,114 26,210 22,112 20,363 21,148 18,052 16,845 19.87%
PBT 1,606 808 644 1,137 973 1,022 603 92.02%
Tax -77 -51 0 -105 35 -82 -45 43.01%
NP 1,529 757 644 1,032 1,008 940 558 95.69%
-
NP to SH 1,529 757 644 1,032 1,008 940 558 95.69%
-
Tax Rate 4.79% 6.31% 0.00% 9.23% -3.60% 8.02% 7.46% -
Total Cost 20,585 25,453 21,468 19,331 20,140 17,112 16,287 16.88%
-
Net Worth 75,015 73,244 74,244 53,074 49,236 48,958 46,948 36.63%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 2,063 - - - -
Div Payout % - - - 200.00% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 75,015 73,244 74,244 53,074 49,236 48,958 46,948 36.63%
NOSH 40,991 40,918 41,019 29,485 19,384 19,583 19,241 65.49%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.91% 2.89% 2.91% 5.07% 4.77% 5.21% 3.31% -
ROE 2.04% 1.03% 0.87% 1.94% 2.05% 1.92% 1.19% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 53.95 64.05 53.91 69.06 109.10 92.18 87.55 -27.56%
EPS 3.73 1.85 1.57 3.50 5.20 4.80 2.90 18.25%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.83 1.79 1.81 1.80 2.54 2.50 2.44 -17.43%
Adjusted Per Share Value based on latest NOSH - 29,485
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 57.57 68.23 57.57 53.01 55.06 47.00 43.85 19.87%
EPS 3.98 1.97 1.68 2.69 2.62 2.45 1.45 95.91%
DPS 0.00 0.00 0.00 5.37 0.00 0.00 0.00 -
NAPS 1.9529 1.9068 1.9329 1.3817 1.2818 1.2746 1.2223 36.62%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.20 1.04 1.06 1.11 1.10 2.00 2.33 -
P/RPS 2.22 1.62 1.97 1.61 1.01 2.17 2.66 -11.34%
P/EPS 32.17 56.22 67.52 31.71 21.15 41.67 80.34 -45.64%
EY 3.11 1.78 1.48 3.15 4.73 2.40 1.24 84.49%
DY 0.00 0.00 0.00 6.31 0.00 0.00 0.00 -
P/NAPS 0.66 0.58 0.59 0.62 0.43 0.80 0.95 -21.54%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 04/02/04 21/08/03 26/05/03 27/02/03 21/11/02 29/08/02 28/05/02 -
Price 1.14 1.24 1.08 1.00 1.10 1.90 2.58 -
P/RPS 2.11 1.94 2.00 1.45 1.01 2.06 2.95 -20.00%
P/EPS 30.56 67.03 68.79 28.57 21.15 39.58 88.97 -50.92%
EY 3.27 1.49 1.45 3.50 4.73 2.53 1.12 104.14%
DY 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.69 0.60 0.56 0.43 0.76 1.06 -30.03%

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