[SUNCRN] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 11.0%
YoY- -16.45%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 100,456 93,687 87,175 83,127 88,409 90,117 90,799 6.96%
PBT 8,198 5,633 2,109 2,071 2,022 3,451 4,195 56.24%
Tax -541 -55 813 804 568 182 -233 75.25%
NP 7,657 5,578 2,922 2,875 2,590 3,633 3,962 55.09%
-
NP to SH 7,657 5,578 2,922 2,875 2,590 3,633 3,962 55.09%
-
Tax Rate 6.60% 0.98% -38.55% -38.82% -28.09% -5.27% 5.55% -
Total Cost 92,799 88,109 84,253 80,252 85,819 86,484 86,837 4.52%
-
Net Worth 82,770 81,107 76,548 75,483 75,686 75,613 75,015 6.77%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 1,351 1,351 2,983 2,861 2,861 2,861 2,063 -24.56%
Div Payout % 17.65% 24.23% 102.12% 99.51% 110.47% 78.75% 52.09% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 82,770 81,107 76,548 75,483 75,686 75,613 75,015 6.77%
NOSH 40,975 40,963 40,935 41,023 41,134 40,872 40,991 -0.02%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 7.62% 5.95% 3.35% 3.46% 2.93% 4.03% 4.36% -
ROE 9.25% 6.88% 3.82% 3.81% 3.42% 4.80% 5.28% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 245.16 228.71 212.96 202.63 214.93 220.49 221.50 6.99%
EPS 18.69 13.62 7.14 7.01 6.30 8.89 9.67 55.10%
DPS 3.30 3.30 7.30 7.00 7.00 7.00 5.04 -24.57%
NAPS 2.02 1.98 1.87 1.84 1.84 1.85 1.83 6.80%
Adjusted Per Share Value based on latest NOSH - 41,023
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 261.52 243.90 226.95 216.41 230.16 234.61 236.38 6.96%
EPS 19.93 14.52 7.61 7.48 6.74 9.46 10.31 55.11%
DPS 3.52 3.52 7.77 7.45 7.45 7.45 5.37 -24.52%
NAPS 2.1548 2.1115 1.9928 1.9651 1.9704 1.9685 1.9529 6.77%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.01 0.96 1.00 0.98 1.18 1.15 1.20 -
P/RPS 0.41 0.42 0.47 0.48 0.55 0.52 0.54 -16.75%
P/EPS 5.40 7.05 14.01 13.98 18.74 12.94 12.42 -42.57%
EY 18.50 14.18 7.14 7.15 5.34 7.73 8.05 74.05%
DY 3.27 3.44 7.30 7.14 5.93 6.09 4.20 -15.35%
P/NAPS 0.50 0.48 0.53 0.53 0.64 0.62 0.66 -16.88%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 16/05/05 21/02/05 02/11/04 20/08/04 18/05/04 26/02/04 04/02/04 -
Price 0.91 0.88 0.94 0.92 1.00 1.21 1.14 -
P/RPS 0.37 0.38 0.44 0.45 0.47 0.55 0.51 -19.24%
P/EPS 4.87 6.46 13.17 13.13 15.88 13.61 11.79 -44.50%
EY 20.53 15.47 7.59 7.62 6.30 7.35 8.48 80.20%
DY 3.63 3.75 7.77 7.61 7.00 5.79 4.42 -12.29%
P/NAPS 0.45 0.44 0.50 0.50 0.54 0.65 0.62 -19.22%

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