[SUNCRN] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 11.5%
YoY- 98.42%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 120,739 126,266 136,781 135,696 129,976 124,852 116,523 2.40%
PBT 5,924 8,127 9,319 11,504 10,368 9,223 7,098 -11.36%
Tax -163 -562 -1,202 -1,565 -1,454 -1,538 -1,099 -72.01%
NP 5,761 7,565 8,117 9,939 8,914 7,685 5,999 -2.66%
-
NP to SH 5,761 7,565 8,117 9,939 8,914 7,685 5,999 -2.66%
-
Tax Rate 2.75% 6.92% 12.90% 13.60% 14.02% 16.68% 15.48% -
Total Cost 114,978 118,701 128,664 125,757 121,062 117,167 110,524 2.67%
-
Net Worth 101,899 104,792 103,105 101,623 97,913 98,200 97,012 3.33%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 2,864 2,864 2,045 2,865 2,865 2,865 2,865 -0.02%
Div Payout % 49.72% 37.86% 25.20% 28.83% 32.14% 37.29% 47.76% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 101,899 104,792 103,105 101,623 97,913 98,200 97,012 3.33%
NOSH 40,923 40,934 40,915 40,977 40,968 40,916 40,933 -0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.77% 5.99% 5.93% 7.32% 6.86% 6.16% 5.15% -
ROE 5.65% 7.22% 7.87% 9.78% 9.10% 7.83% 6.18% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 295.04 308.46 334.31 331.15 317.26 305.14 284.66 2.41%
EPS 14.08 18.48 19.84 24.25 21.76 18.78 14.66 -2.65%
DPS 7.00 7.00 5.00 7.00 7.00 7.00 7.00 0.00%
NAPS 2.49 2.56 2.52 2.48 2.39 2.40 2.37 3.35%
Adjusted Per Share Value based on latest NOSH - 40,977
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 314.33 328.72 356.09 353.27 338.38 325.04 303.35 2.40%
EPS 15.00 19.69 21.13 25.87 23.21 20.01 15.62 -2.66%
DPS 7.46 7.46 5.33 7.46 7.46 7.46 7.46 0.00%
NAPS 2.6528 2.7281 2.6842 2.6456 2.5491 2.5565 2.5256 3.33%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.94 0.87 0.99 0.95 0.98 0.92 0.89 -
P/RPS 0.32 0.28 0.30 0.29 0.31 0.30 0.31 2.14%
P/EPS 6.68 4.71 4.99 3.92 4.50 4.90 6.07 6.59%
EY 14.98 21.24 20.04 25.53 22.20 20.42 16.47 -6.13%
DY 7.45 8.05 5.05 7.37 7.14 7.61 7.87 -3.59%
P/NAPS 0.38 0.34 0.39 0.38 0.41 0.38 0.38 0.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 20/05/09 02/03/09 19/11/08 28/08/08 17/06/08 15/02/08 -
Price 1.07 0.92 0.94 0.85 0.99 0.91 0.89 -
P/RPS 0.36 0.30 0.28 0.26 0.31 0.30 0.31 10.49%
P/EPS 7.60 4.98 4.74 3.50 4.55 4.85 6.07 16.18%
EY 13.16 20.09 21.10 28.54 21.98 20.64 16.47 -13.90%
DY 6.54 7.61 5.32 8.24 7.07 7.69 7.87 -11.62%
P/NAPS 0.43 0.36 0.37 0.34 0.41 0.38 0.38 8.59%

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