[SUNCRN] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 197.92%
YoY- 260.16%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 38,639 39,802 37,348 39,322 36,114 33,444 28,866 21.39%
PBT 5,812 2,619 2,364 3,307 2,142 2,765 1,115 199.72%
Tax -531 -392 -601 -152 -1,083 -560 170 -
NP 5,281 2,227 1,763 3,155 1,059 2,205 1,285 155.91%
-
NP to SH 5,281 2,227 1,763 3,155 1,059 2,205 1,285 155.91%
-
Tax Rate 9.14% 14.97% 25.42% 4.60% 50.56% 20.25% -15.25% -
Total Cost 33,358 37,575 35,585 36,167 35,055 31,239 27,581 13.47%
-
Net Worth 114,428 106,198 108,867 108,020 81,707 105,331 101,899 8.01%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,932 - 2,031 - - - - -
Div Payout % 74.46% - 115.21% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 114,428 106,198 108,867 108,020 81,707 105,331 101,899 8.01%
NOSH 39,322 39,626 40,622 40,762 40,853 40,985 40,923 -2.61%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.67% 5.60% 4.72% 8.02% 2.93% 6.59% 4.45% -
ROE 4.62% 2.10% 1.62% 2.92% 1.30% 2.09% 1.26% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 98.26 100.44 91.94 96.47 88.40 81.60 70.54 24.65%
EPS 13.43 5.62 4.34 7.74 2.59 5.38 3.14 162.79%
DPS 10.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.68 2.68 2.65 2.00 2.57 2.49 10.91%
Adjusted Per Share Value based on latest NOSH - 40,762
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 100.59 103.62 97.23 102.37 94.02 87.07 75.15 21.39%
EPS 13.75 5.80 4.59 8.21 2.76 5.74 3.35 155.69%
DPS 10.24 0.00 5.29 0.00 0.00 0.00 0.00 -
NAPS 2.979 2.7647 2.8342 2.8122 2.1271 2.7422 2.6528 8.01%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.04 1.82 1.76 1.35 1.24 1.15 0.94 -
P/RPS 2.08 1.81 1.91 1.40 1.40 1.41 1.33 34.62%
P/EPS 15.19 32.38 40.55 17.44 47.84 21.38 29.94 -36.30%
EY 6.58 3.09 2.47 5.73 2.09 4.68 3.34 56.95%
DY 4.90 0.00 2.84 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.68 0.66 0.51 0.62 0.45 0.38 50.10%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 14/10/10 20/08/10 21/05/10 24/02/10 18/11/09 20/08/09 -
Price 1.83 1.78 1.87 1.48 1.37 1.23 1.07 -
P/RPS 1.86 1.77 2.03 1.53 1.55 1.51 1.52 14.36%
P/EPS 13.63 31.67 43.09 19.12 52.85 22.86 34.08 -45.62%
EY 7.34 3.16 2.32 5.23 1.89 4.37 2.93 84.14%
DY 5.46 0.00 2.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.66 0.70 0.56 0.69 0.48 0.43 28.90%

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