[SUNCRN] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -51.97%
YoY- -15.42%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 39,802 37,348 39,322 36,114 33,444 28,866 24,015 40.00%
PBT 2,619 2,364 3,307 2,142 2,765 1,115 809 118.68%
Tax -392 -601 -152 -1,083 -560 170 67 -
NP 2,227 1,763 3,155 1,059 2,205 1,285 876 86.16%
-
NP to SH 2,227 1,763 3,155 1,059 2,205 1,285 876 86.16%
-
Tax Rate 14.97% 25.42% 4.60% 50.56% 20.25% -15.25% -8.28% -
Total Cost 37,575 35,585 36,167 35,055 31,239 27,581 23,139 38.11%
-
Net Worth 106,198 108,867 108,020 81,707 105,331 101,899 104,792 0.89%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 2,031 - - - - 818 -
Div Payout % - 115.21% - - - - 93.46% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 106,198 108,867 108,020 81,707 105,331 101,899 104,792 0.89%
NOSH 39,626 40,622 40,762 40,853 40,985 40,923 40,934 -2.13%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.60% 4.72% 8.02% 2.93% 6.59% 4.45% 3.65% -
ROE 2.10% 1.62% 2.92% 1.30% 2.09% 1.26% 0.84% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 100.44 91.94 96.47 88.40 81.60 70.54 58.67 43.06%
EPS 5.62 4.34 7.74 2.59 5.38 3.14 2.14 90.23%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 2.68 2.68 2.65 2.00 2.57 2.49 2.56 3.09%
Adjusted Per Share Value based on latest NOSH - 40,853
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 103.62 97.23 102.37 94.02 87.07 75.15 62.52 40.00%
EPS 5.80 4.59 8.21 2.76 5.74 3.35 2.28 86.24%
DPS 0.00 5.29 0.00 0.00 0.00 0.00 2.13 -
NAPS 2.7647 2.8342 2.8122 2.1271 2.7422 2.6528 2.7281 0.89%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.82 1.76 1.35 1.24 1.15 0.94 0.87 -
P/RPS 1.81 1.91 1.40 1.40 1.41 1.33 1.48 14.34%
P/EPS 32.38 40.55 17.44 47.84 21.38 29.94 40.65 -14.05%
EY 3.09 2.47 5.73 2.09 4.68 3.34 2.46 16.40%
DY 0.00 2.84 0.00 0.00 0.00 0.00 2.30 -
P/NAPS 0.68 0.66 0.51 0.62 0.45 0.38 0.34 58.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 14/10/10 20/08/10 21/05/10 24/02/10 18/11/09 20/08/09 20/05/09 -
Price 1.78 1.87 1.48 1.37 1.23 1.07 0.92 -
P/RPS 1.77 2.03 1.53 1.55 1.51 1.52 1.57 8.31%
P/EPS 31.67 43.09 19.12 52.85 22.86 34.08 42.99 -18.41%
EY 3.16 2.32 5.23 1.89 4.37 2.93 2.33 22.50%
DY 0.00 2.67 0.00 0.00 0.00 0.00 2.17 -
P/NAPS 0.66 0.70 0.56 0.69 0.48 0.43 0.36 49.73%

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