[SUNCRN] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 40.12%
YoY- -10.73%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 124,852 116,523 111,172 108,100 107,328 110,913 117,686 4.01%
PBT 9,223 7,098 5,962 5,602 3,618 3,100 4,807 54.34%
Tax -1,538 -1,099 -953 -210 230 532 671 -
NP 7,685 5,999 5,009 5,392 3,848 3,632 5,478 25.29%
-
NP to SH 7,685 5,999 5,009 5,392 3,848 3,632 5,478 25.29%
-
Tax Rate 16.68% 15.48% 15.98% 3.75% -6.36% -17.16% -13.96% -
Total Cost 117,167 110,524 106,163 102,708 103,480 107,281 112,208 2.92%
-
Net Worth 98,200 97,012 93,797 92,590 93,780 92,121 89,595 6.29%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 2,865 2,865 2,047 2,047 2,047 2,047 2,046 25.13%
Div Payout % 37.29% 47.76% 40.87% 37.97% 53.20% 56.36% 37.37% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 98,200 97,012 93,797 92,590 93,780 92,121 89,595 6.29%
NOSH 40,916 40,933 40,959 40,969 40,952 40,943 40,911 0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.16% 5.15% 4.51% 4.99% 3.59% 3.27% 4.65% -
ROE 7.83% 6.18% 5.34% 5.82% 4.10% 3.94% 6.11% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 305.14 284.66 271.42 263.86 262.08 270.90 287.66 4.00%
EPS 18.78 14.66 12.23 13.16 9.40 8.87 13.39 25.27%
DPS 7.00 7.00 5.00 5.00 5.00 5.00 5.00 25.12%
NAPS 2.40 2.37 2.29 2.26 2.29 2.25 2.19 6.28%
Adjusted Per Share Value based on latest NOSH - 40,969
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 325.04 303.35 289.42 281.42 279.41 288.75 306.38 4.01%
EPS 20.01 15.62 13.04 14.04 10.02 9.46 14.26 25.31%
DPS 7.46 7.46 5.33 5.33 5.33 5.33 5.33 25.09%
NAPS 2.5565 2.5256 2.4419 2.4105 2.4415 2.3983 2.3325 6.29%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.92 0.89 0.89 0.91 0.90 0.85 0.90 -
P/RPS 0.30 0.31 0.33 0.34 0.34 0.31 0.31 -2.16%
P/EPS 4.90 6.07 7.28 6.91 9.58 9.58 6.72 -18.97%
EY 20.42 16.47 13.74 14.46 10.44 10.44 14.88 23.46%
DY 7.61 7.87 5.62 5.49 5.56 5.88 5.56 23.25%
P/NAPS 0.38 0.38 0.39 0.40 0.39 0.38 0.41 -4.93%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 17/06/08 15/02/08 27/11/07 28/08/07 17/05/07 14/02/07 23/11/06 -
Price 0.91 0.89 0.81 0.92 0.92 0.88 0.85 -
P/RPS 0.30 0.31 0.30 0.35 0.35 0.32 0.30 0.00%
P/EPS 4.85 6.07 6.62 6.99 9.79 9.92 6.35 -16.43%
EY 20.64 16.47 15.10 14.31 10.21 10.08 15.75 19.73%
DY 7.69 7.87 6.17 5.43 5.43 5.68 5.88 19.57%
P/NAPS 0.38 0.38 0.35 0.41 0.40 0.39 0.39 -1.71%

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