[SUNCRN] QoQ TTM Result on 30-Jun-2009 [#2]

Stock

[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD

Announcement Date

20-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- -23.85%

YoY- -35.37%

Quarter Report

Ann2009Q2(20-08-09)BMSB.xls

Latest QR

Upcoming QR

SUNCRN's Result

SUNCRN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	137,746	122,439	117,479	120,739	126,266	136,781	135,696	1.00%
YoY %	12.50%	4.22%	-2.70%	-4.38%	-7.69%	0.80%	-	-
Horiz. %	101.51%	90.23%	86.58%	88.98%	93.05%	100.80%	100.00%	-
PBT	9,329	6,831	5,900	5,924	8,127	9,319	11,504	-13.05%
YoY %	36.57%	15.78%	-0.41%	-27.11%	-12.79%	-18.99%	-	-
Horiz. %	81.09%	59.38%	51.29%	51.50%	70.64%	81.01%	100.00%	-
Tax	-1,625	-1,406	-282	-163	-562	-1,202	-1,565	2.54%
YoY %	-15.58%	-398.58%	-73.01%	71.00%	53.24%	23.19%	-	-
Horiz. %	103.83%	89.84%	18.02%	10.42%	35.91%	76.81%	100.00%	-
NP	7,704	5,425	5,618	5,761	7,565	8,117	9,939	-15.63%
YoY %	42.01%	-3.44%	-2.48%	-23.85%	-6.80%	-18.33%	-	-
Horiz. %	77.51%	54.58%	56.52%	57.96%	76.11%	81.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,704	5,425	5,618	5,761	7,565	8,117	9,939	-15.63%
YoY %	42.01%	-3.44%	-2.48%	-23.85%	-6.80%	-18.33%	-	-
Horiz. %	77.51%	54.58%	56.52%	57.96%	76.11%	81.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.42%	20.58%	4.78%	2.75%	6.92%	12.90%	13.60%	-
YoY %	-15.35%	330.54%	73.82%	-60.26%	-46.36%	-5.15%	-	-
Horiz. %	128.09%	151.32%	35.15%	20.22%	50.88%	94.85%	100.00%	-
Total Cost	130,042	117,014	111,861	114,978	118,701	128,664	125,757	2.26%
YoY %	11.13%	4.61%	-2.71%	-3.14%	-7.74%	2.31%	-	-
Horiz. %	103.41%	93.05%	88.95%	91.43%	94.39%	102.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	108,020	81,707	105,331	101,899	104,792	103,105	101,623	4.15%
YoY %	32.20%	-22.43%	3.37%	-2.76%	1.64%	1.46%	-	-
Horiz. %	106.29%	80.40%	103.65%	100.27%	103.12%	101.46%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	-	818	2,864	2,864	2,864	2,045	2,865	-
YoY %	-	-71.44%	0.00%	0.00%	40.05%	-28.62%	-	-
Horiz. %	-	28.55%	99.97%	99.97%	99.97%	71.38%	100.00%	-
Div Payout %	-	15.09%	50.99%	49.72%	37.86%	25.20%	28.83%	-
YoY %	-	-70.41%	2.55%	31.33%	50.24%	-12.59%	-	-
Horiz. %	-	52.34%	176.86%	172.46%	131.32%	87.41%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	108,020	81,707	105,331	101,899	104,792	103,105	101,623	4.15%
YoY %	32.20%	-22.43%	3.37%	-2.76%	1.64%	1.46%	-	-
Horiz. %	106.29%	80.40%	103.65%	100.27%	103.12%	101.46%	100.00%	-
NOSH	40,762	40,853	40,985	40,923	40,934	40,915	40,977	-0.35%
YoY %	-0.22%	-0.32%	0.15%	-0.03%	0.05%	-0.15%	-	-
Horiz. %	99.48%	99.70%	100.02%	99.87%	99.90%	99.85%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	5.59%	4.43%	4.78%	4.77%	5.99%	5.93%	7.32%	-
YoY %	26.19%	-7.32%	0.21%	-20.37%	1.01%	-18.99%	-	-
Horiz. %	76.37%	60.52%	65.30%	65.16%	81.83%	81.01%	100.00%	-
ROE	7.13%	6.64%	5.33%	5.65%	7.22%	7.87%	9.78%	-
YoY %	7.38%	24.58%	-5.66%	-21.75%	-8.26%	-19.53%	-	-
Horiz. %	72.90%	67.89%	54.50%	57.77%	73.82%	80.47%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	337.93	299.70	286.64	295.04	308.46	334.31	331.15	1.36%
YoY %	12.76%	4.56%	-2.85%	-4.35%	-7.73%	0.95%	-	-
Horiz. %	102.05%	90.50%	86.56%	89.10%	93.15%	100.95%	100.00%	-
EPS	18.90	13.28	13.71	14.08	18.48	19.84	24.25	-15.32%
YoY %	42.32%	-3.14%	-2.63%	-23.81%	-6.85%	-18.19%	-	-
Horiz. %	77.94%	54.76%	56.54%	58.06%	76.21%	81.81%	100.00%	-
DPS	0.00	2.00	7.00	7.00	7.00	5.00	7.00	-
YoY %	0.00%	-71.43%	0.00%	0.00%	40.00%	-28.57%	-	-
Horiz. %	0.00%	28.57%	100.00%	100.00%	100.00%	71.43%	100.00%	-
NAPS	2.65	2.00	2.57	2.49	2.56	2.52	2.48	4.52%
YoY %	32.50%	-22.18%	3.21%	-2.73%	1.59%	1.61%	-	-
Horiz. %	106.85%	80.65%	103.63%	100.40%	103.23%	101.61%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 40,923
RPS	358.60	318.75	305.84	314.33	328.72	356.09	353.27	1.00%
YoY %	12.50%	4.22%	-2.70%	-4.38%	-7.69%	0.80%	-	-
Horiz. %	101.51%	90.23%	86.57%	88.98%	93.05%	100.80%	100.00%	-
EPS	20.06	14.12	14.63	15.00	19.69	21.13	25.87	-15.61%
YoY %	42.07%	-3.49%	-2.47%	-23.82%	-6.81%	-18.32%	-	-
Horiz. %	77.54%	54.58%	56.55%	57.98%	76.11%	81.68%	100.00%	-
DPS	0.00	2.13	7.46	7.46	7.46	5.33	7.46	-
YoY %	0.00%	-71.45%	0.00%	0.00%	39.96%	-28.55%	-	-
Horiz. %	0.00%	28.55%	100.00%	100.00%	100.00%	71.45%	100.00%	-
NAPS	2.8122	2.1271	2.7422	2.6528	2.7281	2.6842	2.6456	4.15%
YoY %	32.21%	-22.43%	3.37%	-2.76%	1.64%	1.46%	-	-
Horiz. %	106.30%	80.40%	103.65%	100.27%	103.12%	101.46%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	1.35	1.24	1.15	0.94	0.87	0.99	0.95	-
P/RPS	0.40	0.41	0.40	0.32	0.28	0.30	0.29	23.93%
YoY %	-2.44%	2.50%	25.00%	14.29%	-6.67%	3.45%	-	-
Horiz. %	137.93%	141.38%	137.93%	110.34%	96.55%	103.45%	100.00%	-
P/EPS	7.14	9.34	8.39	6.68	4.71	4.99	3.92	49.19%
YoY %	-23.55%	11.32%	25.60%	41.83%	-5.61%	27.30%	-	-
Horiz. %	182.14%	238.27%	214.03%	170.41%	120.15%	127.30%	100.00%	-
EY	14.00	10.71	11.92	14.98	21.24	20.04	25.53	-33.02%
YoY %	30.72%	-10.15%	-20.43%	-29.47%	5.99%	-21.50%	-	-
Horiz. %	54.84%	41.95%	46.69%	58.68%	83.20%	78.50%	100.00%	-
DY	0.00	1.61	6.09	7.45	8.05	5.05	7.37	-
YoY %	0.00%	-73.56%	-18.26%	-7.45%	59.41%	-31.48%	-	-
Horiz. %	0.00%	21.85%	82.63%	101.09%	109.23%	68.52%	100.00%	-
P/NAPS	0.51	0.62	0.45	0.38	0.34	0.39	0.38	21.69%
YoY %	-17.74%	37.78%	18.42%	11.76%	-12.82%	2.63%	-	-
Horiz. %	134.21%	163.16%	118.42%	100.00%	89.47%	102.63%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	21/05/10	24/02/10	18/11/09	20/08/09	20/05/09	02/03/09	19/11/08	-
Price	1.48	1.37	1.23	1.07	0.92	0.94	0.85	-
P/RPS	0.44	0.46	0.43	0.36	0.30	0.28	0.26	42.05%
YoY %	-4.35%	6.98%	19.44%	20.00%	7.14%	7.69%	-	-
Horiz. %	169.23%	176.92%	165.38%	138.46%	115.38%	107.69%	100.00%	-
P/EPS	7.83	10.32	8.97	7.60	4.98	4.74	3.50	71.13%
YoY %	-24.13%	15.05%	18.03%	52.61%	5.06%	35.43%	-	-
Horiz. %	223.71%	294.86%	256.29%	217.14%	142.29%	135.43%	100.00%	-
EY	12.77	9.69	11.14	13.16	20.09	21.10	28.54	-41.52%
YoY %	31.79%	-13.02%	-15.35%	-34.49%	-4.79%	-26.07%	-	-
Horiz. %	44.74%	33.95%	39.03%	46.11%	70.39%	73.93%	100.00%	-
DY	0.00	1.46	5.69	6.54	7.61	5.32	8.24	-
YoY %	0.00%	-74.34%	-13.00%	-14.06%	43.05%	-35.44%	-	-
Horiz. %	0.00%	17.72%	69.05%	79.37%	92.35%	64.56%	100.00%	-
P/NAPS	0.56	0.69	0.48	0.43	0.36	0.37	0.34	39.50%
YoY %	-18.84%	43.75%	11.63%	19.44%	-2.70%	8.82%	-	-
Horiz. %	164.71%	202.94%	141.18%	126.47%	105.88%	108.82%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos