[SUNCRN] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
02-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 1.63%
YoY- -26.25%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 107,838 100,456 93,687 87,175 83,127 88,409 90,117 12.72%
PBT 8,493 8,198 5,633 2,109 2,071 2,022 3,451 82.38%
Tax -630 -541 -55 813 804 568 182 -
NP 7,863 7,657 5,578 2,922 2,875 2,590 3,633 67.39%
-
NP to SH 7,863 7,657 5,578 2,922 2,875 2,590 3,633 67.39%
-
Tax Rate 7.42% 6.60% 0.98% -38.55% -38.82% -28.09% -5.27% -
Total Cost 99,975 92,799 88,109 84,253 80,252 85,819 86,484 10.15%
-
Net Worth 81,836 82,770 81,107 76,548 75,483 75,686 75,613 5.41%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 1,351 1,351 1,351 2,983 2,861 2,861 2,861 -39.38%
Div Payout % 17.19% 17.65% 24.23% 102.12% 99.51% 110.47% 78.75% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 81,836 82,770 81,107 76,548 75,483 75,686 75,613 5.41%
NOSH 40,918 40,975 40,963 40,935 41,023 41,134 40,872 0.07%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.29% 7.62% 5.95% 3.35% 3.46% 2.93% 4.03% -
ROE 9.61% 9.25% 6.88% 3.82% 3.81% 3.42% 4.80% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 263.55 245.16 228.71 212.96 202.63 214.93 220.49 12.64%
EPS 19.22 18.69 13.62 7.14 7.01 6.30 8.89 67.27%
DPS 3.30 3.30 3.30 7.30 7.00 7.00 7.00 -39.45%
NAPS 2.00 2.02 1.98 1.87 1.84 1.84 1.85 5.33%
Adjusted Per Share Value based on latest NOSH - 40,935
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 280.74 261.52 243.90 226.95 216.41 230.16 234.61 12.72%
EPS 20.47 19.93 14.52 7.61 7.48 6.74 9.46 67.37%
DPS 3.52 3.52 3.52 7.77 7.45 7.45 7.45 -39.36%
NAPS 2.1305 2.1548 2.1115 1.9928 1.9651 1.9704 1.9685 5.41%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.88 1.01 0.96 1.00 0.98 1.18 1.15 -
P/RPS 0.33 0.41 0.42 0.47 0.48 0.55 0.52 -26.17%
P/EPS 4.58 5.40 7.05 14.01 13.98 18.74 12.94 -49.99%
EY 21.84 18.50 14.18 7.14 7.15 5.34 7.73 99.98%
DY 3.75 3.27 3.44 7.30 7.14 5.93 6.09 -27.64%
P/NAPS 0.44 0.50 0.48 0.53 0.53 0.64 0.62 -20.45%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 18/08/05 16/05/05 21/02/05 02/11/04 20/08/04 18/05/04 26/02/04 -
Price 0.90 0.91 0.88 0.94 0.92 1.00 1.21 -
P/RPS 0.34 0.37 0.38 0.44 0.45 0.47 0.55 -27.45%
P/EPS 4.68 4.87 6.46 13.17 13.13 15.88 13.61 -50.94%
EY 21.35 20.53 15.47 7.59 7.62 6.30 7.35 103.71%
DY 3.67 3.63 3.75 7.77 7.61 7.00 5.79 -26.23%
P/NAPS 0.45 0.45 0.44 0.50 0.50 0.54 0.65 -21.75%

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