[SUNCRN] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 8.8%
YoY- 192.78%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 124,392 124,205 121,592 116,294 107,838 100,456 93,687 20.86%
PBT 5,886 6,849 9,271 9,221 8,493 8,198 5,633 2.98%
Tax 154 123 -145 -666 -630 -541 -55 -
NP 6,040 6,972 9,126 8,555 7,863 7,657 5,578 5.46%
-
NP to SH 6,040 6,972 9,126 8,555 7,863 7,657 5,578 5.46%
-
Tax Rate -2.62% -1.80% 1.56% 7.22% 7.42% 6.60% 0.98% -
Total Cost 118,352 117,233 112,466 107,739 99,975 92,799 88,109 21.80%
-
Net Worth 87,412 87,853 88,015 83,924 81,836 82,770 81,107 5.13%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 2,046 2,046 2,046 1,228 1,351 1,351 1,351 31.97%
Div Payout % 33.89% 29.36% 22.43% 14.36% 17.19% 17.65% 24.23% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 87,412 87,853 88,015 83,924 81,836 82,770 81,107 5.13%
NOSH 41,038 40,862 40,937 40,938 40,918 40,975 40,963 0.12%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.86% 5.61% 7.51% 7.36% 7.29% 7.62% 5.95% -
ROE 6.91% 7.94% 10.37% 10.19% 9.61% 9.25% 6.88% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 303.11 303.96 297.02 284.07 263.55 245.16 228.71 20.71%
EPS 14.72 17.06 22.29 20.90 19.22 18.69 13.62 5.32%
DPS 5.00 5.00 5.00 3.00 3.30 3.30 3.30 32.01%
NAPS 2.13 2.15 2.15 2.05 2.00 2.02 1.98 5.00%
Adjusted Per Share Value based on latest NOSH - 40,938
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 323.84 323.35 316.55 302.76 280.74 261.52 243.90 20.86%
EPS 15.72 18.15 23.76 22.27 20.47 19.93 14.52 5.45%
DPS 5.33 5.33 5.33 3.20 3.52 3.52 3.52 31.96%
NAPS 2.2757 2.2871 2.2914 2.1849 2.1305 2.1548 2.1115 5.13%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.98 1.17 0.83 0.85 0.88 1.01 0.96 -
P/RPS 0.32 0.38 0.28 0.30 0.33 0.41 0.42 -16.62%
P/EPS 6.66 6.86 3.72 4.07 4.58 5.40 7.05 -3.73%
EY 15.02 14.58 26.86 24.58 21.84 18.50 14.18 3.92%
DY 5.10 4.27 6.02 3.53 3.75 3.27 3.44 30.11%
P/NAPS 0.46 0.54 0.39 0.41 0.44 0.50 0.48 -2.80%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 16/05/06 17/02/06 15/11/05 18/08/05 16/05/05 21/02/05 -
Price 0.89 1.15 0.92 0.80 0.90 0.91 0.88 -
P/RPS 0.29 0.38 0.31 0.28 0.34 0.37 0.38 -16.53%
P/EPS 6.05 6.74 4.13 3.83 4.68 4.87 6.46 -4.28%
EY 16.54 14.84 24.23 26.12 21.35 20.53 15.47 4.57%
DY 5.62 4.35 5.43 3.75 3.67 3.63 3.75 31.05%
P/NAPS 0.42 0.53 0.43 0.39 0.45 0.45 0.44 -3.06%

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