[SUNCRN] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 137.14%
YoY- 398.68%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 41,866 33,652 42,268 38,639 39,802 37,348 39,322 4.26%
PBT 2,260 -269 1,916 5,812 2,619 2,364 3,307 -22.39%
Tax -1,143 -89 -257 -531 -392 -601 -152 283.35%
NP 1,117 -358 1,659 5,281 2,227 1,763 3,155 -49.92%
-
NP to SH 1,117 -358 1,659 5,281 2,227 1,763 3,155 -49.92%
-
Tax Rate 50.58% - 13.41% 9.14% 14.97% 25.42% 4.60% -
Total Cost 40,749 34,010 40,609 33,358 37,575 35,585 36,167 8.26%
-
Net Worth 109,780 108,169 112,920 114,428 106,198 108,867 108,020 1.08%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 3,932 - 2,031 - -
Div Payout % - - - 74.46% - 115.21% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 109,780 108,169 112,920 114,428 106,198 108,867 108,020 1.08%
NOSH 38,384 38,494 38,671 39,322 39,626 40,622 40,762 -3.92%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.67% -1.06% 3.92% 13.67% 5.60% 4.72% 8.02% -
ROE 1.02% -0.33% 1.47% 4.62% 2.10% 1.62% 2.92% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 109.07 87.42 109.30 98.26 100.44 91.94 96.47 8.51%
EPS 2.91 -0.93 4.29 13.43 5.62 4.34 7.74 -47.87%
DPS 0.00 0.00 0.00 10.00 0.00 5.00 0.00 -
NAPS 2.86 2.81 2.92 2.91 2.68 2.68 2.65 5.21%
Adjusted Per Share Value based on latest NOSH - 39,322
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 108.99 87.61 110.04 100.59 103.62 97.23 102.37 4.26%
EPS 2.91 -0.93 4.32 13.75 5.80 4.59 8.21 -49.88%
DPS 0.00 0.00 0.00 10.24 0.00 5.29 0.00 -
NAPS 2.858 2.8161 2.9397 2.979 2.7647 2.8342 2.8122 1.08%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.37 1.78 1.88 2.04 1.82 1.76 1.35 -
P/RPS 1.26 2.04 1.72 2.08 1.81 1.91 1.40 -6.77%
P/EPS 47.08 -191.40 43.82 15.19 32.38 40.55 17.44 93.76%
EY 2.12 -0.52 2.28 6.58 3.09 2.47 5.73 -48.43%
DY 0.00 0.00 0.00 4.90 0.00 2.84 0.00 -
P/NAPS 0.48 0.63 0.64 0.70 0.68 0.66 0.51 -3.95%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 03/08/11 25/04/11 24/02/11 14/10/10 20/08/10 21/05/10 -
Price 1.44 1.67 2.05 1.83 1.78 1.87 1.48 -
P/RPS 1.32 1.91 1.88 1.86 1.77 2.03 1.53 -9.36%
P/EPS 49.48 -179.57 47.79 13.63 31.67 43.09 19.12 88.38%
EY 2.02 -0.56 2.09 7.34 3.16 2.32 5.23 -46.93%
DY 0.00 0.00 0.00 5.46 0.00 2.67 0.00 -
P/NAPS 0.50 0.59 0.70 0.63 0.66 0.70 0.56 -7.27%

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