[SUNCRN] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 37.1%
YoY- 30.35%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 81,675 76,408 73,245 70,880 69,225 69,285 70,318 10.50%
PBT 3,776 3,735 3,337 2,907 2,110 1,889 1,442 90.09%
Tax -152 -197 140 -154 -102 -140 -95 36.83%
NP 3,624 3,538 3,477 2,753 2,008 1,749 1,347 93.55%
-
NP to SH 3,624 3,538 3,477 2,753 2,008 1,749 1,347 93.55%
-
Tax Rate 4.03% 5.27% -4.20% 5.30% 4.83% 7.41% 6.59% -
Total Cost 78,051 72,870 69,768 68,127 67,217 67,536 68,971 8.60%
-
Net Worth 74,244 53,074 49,236 48,958 46,948 46,802 45,440 38.76%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 2,063 2,063 - - - - - -
Div Payout % 56.95% 58.34% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 74,244 53,074 49,236 48,958 46,948 46,802 45,440 38.76%
NOSH 41,019 29,485 19,384 19,583 19,241 19,420 18,933 67.51%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 4.44% 4.63% 4.75% 3.88% 2.90% 2.52% 1.92% -
ROE 4.88% 6.67% 7.06% 5.62% 4.28% 3.74% 2.96% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 199.11 259.14 377.85 361.94 359.77 356.77 371.40 -34.03%
EPS 8.83 12.00 17.94 14.06 10.44 9.01 7.11 15.55%
DPS 5.03 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.80 2.54 2.50 2.44 2.41 2.40 -17.16%
Adjusted Per Share Value based on latest NOSH - 19,583
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 212.63 198.92 190.68 184.53 180.22 180.37 183.06 10.50%
EPS 9.43 9.21 9.05 7.17 5.23 4.55 3.51 93.37%
DPS 5.37 5.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9329 1.3817 1.2818 1.2746 1.2223 1.2184 1.183 38.76%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.06 1.11 1.10 2.00 2.33 2.88 2.18 -
P/RPS 0.53 0.43 0.29 0.55 0.65 0.81 0.59 -6.90%
P/EPS 12.00 9.25 6.13 14.23 22.33 31.98 30.64 -46.50%
EY 8.33 10.81 16.31 7.03 4.48 3.13 3.26 87.01%
DY 4.75 6.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.62 0.43 0.80 0.95 1.20 0.91 -25.10%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/05/03 27/02/03 21/11/02 29/08/02 28/05/02 28/02/02 27/11/01 -
Price 1.08 1.00 1.10 1.90 2.58 2.21 2.22 -
P/RPS 0.54 0.39 0.29 0.52 0.72 0.62 0.60 -6.78%
P/EPS 12.22 8.33 6.13 13.52 24.72 24.54 31.20 -46.49%
EY 8.18 12.00 16.31 7.40 4.04 4.08 3.20 87.06%
DY 4.66 7.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.43 0.76 1.06 0.92 0.92 -24.81%

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