[SUNCRN] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 6.2%
YoY- 42.02%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 158,057 155,111 152,586 146,228 137,746 122,439 117,479 21.89%
PBT 12,711 14,102 10,432 10,578 9,329 6,831 5,900 66.88%
Tax -1,781 -1,676 -2,228 -2,396 -1,625 -1,406 -282 242.05%
NP 10,930 12,426 8,204 8,182 7,704 5,425 5,618 55.90%
-
NP to SH 10,930 12,426 8,204 8,182 7,704 5,425 5,618 55.90%
-
Tax Rate 14.01% 11.88% 21.36% 22.65% 17.42% 20.58% 4.78% -
Total Cost 147,127 142,685 144,382 138,046 130,042 117,014 111,861 20.06%
-
Net Worth 112,920 114,428 106,198 108,867 108,020 81,707 105,331 4.75%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 5,963 5,963 2,031 2,031 - 818 2,864 63.12%
Div Payout % 54.56% 47.99% 24.76% 24.82% - 15.09% 50.99% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 112,920 114,428 106,198 108,867 108,020 81,707 105,331 4.75%
NOSH 38,671 39,322 39,626 40,622 40,762 40,853 40,985 -3.80%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.92% 8.01% 5.38% 5.60% 5.59% 4.43% 4.78% -
ROE 9.68% 10.86% 7.73% 7.52% 7.13% 6.64% 5.33% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 408.72 394.46 385.06 359.97 337.93 299.70 286.64 26.71%
EPS 28.26 31.60 20.70 20.14 18.90 13.28 13.71 62.03%
DPS 15.42 15.17 5.13 5.00 0.00 2.00 7.00 69.38%
NAPS 2.92 2.91 2.68 2.68 2.65 2.00 2.57 8.89%
Adjusted Per Share Value based on latest NOSH - 40,622
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 411.48 403.81 397.24 380.69 358.60 318.75 305.84 21.89%
EPS 28.45 32.35 21.36 21.30 20.06 14.12 14.63 55.85%
DPS 15.52 15.52 5.29 5.29 0.00 2.13 7.46 63.04%
NAPS 2.9397 2.979 2.7647 2.8342 2.8122 2.1271 2.7422 4.75%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.88 2.04 1.82 1.76 1.35 1.24 1.15 -
P/RPS 0.46 0.52 0.47 0.49 0.40 0.41 0.40 9.77%
P/EPS 6.65 6.46 8.79 8.74 7.14 9.34 8.39 -14.36%
EY 15.03 15.49 11.38 11.44 14.00 10.71 11.92 16.73%
DY 8.20 7.43 2.82 2.84 0.00 1.61 6.09 21.95%
P/NAPS 0.64 0.70 0.68 0.66 0.51 0.62 0.45 26.49%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/04/11 24/02/11 14/10/10 20/08/10 21/05/10 24/02/10 18/11/09 -
Price 2.05 1.83 1.78 1.87 1.48 1.37 1.23 -
P/RPS 0.50 0.46 0.46 0.52 0.44 0.46 0.43 10.58%
P/EPS 7.25 5.79 8.60 9.28 7.83 10.32 8.97 -13.24%
EY 13.79 17.27 11.63 10.77 12.77 9.69 11.14 15.30%
DY 7.52 8.29 2.88 2.67 0.00 1.46 5.69 20.45%
P/NAPS 0.70 0.63 0.66 0.70 0.56 0.69 0.48 28.62%

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