[SUNCRN] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 26.3%
YoY- 158.13%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 89,833 81,675 76,408 73,245 70,880 69,225 69,285 18.96%
PBT 3,562 3,776 3,735 3,337 2,907 2,110 1,889 52.80%
Tax -121 -152 -197 140 -154 -102 -140 -9.28%
NP 3,441 3,624 3,538 3,477 2,753 2,008 1,749 57.20%
-
NP to SH 3,441 3,624 3,538 3,477 2,753 2,008 1,749 57.20%
-
Tax Rate 3.40% 4.03% 5.27% -4.20% 5.30% 4.83% 7.41% -
Total Cost 86,392 78,051 72,870 69,768 68,127 67,217 67,536 17.89%
-
Net Worth 73,244 74,244 53,074 49,236 48,958 46,948 46,802 34.90%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 2,063 2,063 2,063 - - - - -
Div Payout % 59.98% 56.95% 58.34% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 73,244 74,244 53,074 49,236 48,958 46,948 46,802 34.90%
NOSH 40,918 41,019 29,485 19,384 19,583 19,241 19,420 64.57%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.83% 4.44% 4.63% 4.75% 3.88% 2.90% 2.52% -
ROE 4.70% 4.88% 6.67% 7.06% 5.62% 4.28% 3.74% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 219.54 199.11 259.14 377.85 361.94 359.77 356.77 -27.71%
EPS 8.41 8.83 12.00 17.94 14.06 10.44 9.01 -4.50%
DPS 5.04 5.03 7.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.81 1.80 2.54 2.50 2.44 2.41 -18.03%
Adjusted Per Share Value based on latest NOSH - 19,384
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 233.87 212.63 198.92 190.68 184.53 180.22 180.37 18.96%
EPS 8.96 9.43 9.21 9.05 7.17 5.23 4.55 57.30%
DPS 5.37 5.37 5.37 0.00 0.00 0.00 0.00 -
NAPS 1.9068 1.9329 1.3817 1.2818 1.2746 1.2223 1.2184 34.90%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.04 1.06 1.11 1.10 2.00 2.33 2.88 -
P/RPS 0.47 0.53 0.43 0.29 0.55 0.65 0.81 -30.50%
P/EPS 12.37 12.00 9.25 6.13 14.23 22.33 31.98 -47.00%
EY 8.09 8.33 10.81 16.31 7.03 4.48 3.13 88.66%
DY 4.85 4.75 6.31 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.62 0.43 0.80 0.95 1.20 -38.49%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 26/05/03 27/02/03 21/11/02 29/08/02 28/05/02 28/02/02 -
Price 1.24 1.08 1.00 1.10 1.90 2.58 2.21 -
P/RPS 0.56 0.54 0.39 0.29 0.52 0.72 0.62 -6.57%
P/EPS 14.75 12.22 8.33 6.13 13.52 24.72 24.54 -28.84%
EY 6.78 8.18 12.00 16.31 7.40 4.04 4.08 40.42%
DY 4.07 4.66 7.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.60 0.56 0.43 0.76 1.06 0.92 -17.49%

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