[SUNCRN] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -2.48%
YoY- -43.48%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 146,228 137,746 122,439 117,479 120,739 126,266 136,781 4.56%
PBT 10,578 9,329 6,831 5,900 5,924 8,127 9,319 8.84%
Tax -2,396 -1,625 -1,406 -282 -163 -562 -1,202 58.58%
NP 8,182 7,704 5,425 5,618 5,761 7,565 8,117 0.53%
-
NP to SH 8,182 7,704 5,425 5,618 5,761 7,565 8,117 0.53%
-
Tax Rate 22.65% 17.42% 20.58% 4.78% 2.75% 6.92% 12.90% -
Total Cost 138,046 130,042 117,014 111,861 114,978 118,701 128,664 4.81%
-
Net Worth 108,867 108,020 81,707 105,331 101,899 104,792 103,105 3.70%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,031 - 818 2,864 2,864 2,864 2,045 -0.45%
Div Payout % 24.82% - 15.09% 50.99% 49.72% 37.86% 25.20% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 108,867 108,020 81,707 105,331 101,899 104,792 103,105 3.70%
NOSH 40,622 40,762 40,853 40,985 40,923 40,934 40,915 -0.47%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.60% 5.59% 4.43% 4.78% 4.77% 5.99% 5.93% -
ROE 7.52% 7.13% 6.64% 5.33% 5.65% 7.22% 7.87% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 359.97 337.93 299.70 286.64 295.04 308.46 334.31 5.06%
EPS 20.14 18.90 13.28 13.71 14.08 18.48 19.84 1.00%
DPS 5.00 0.00 2.00 7.00 7.00 7.00 5.00 0.00%
NAPS 2.68 2.65 2.00 2.57 2.49 2.56 2.52 4.20%
Adjusted Per Share Value based on latest NOSH - 40,985
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 380.69 358.60 318.75 305.84 314.33 328.72 356.09 4.56%
EPS 21.30 20.06 14.12 14.63 15.00 19.69 21.13 0.53%
DPS 5.29 0.00 2.13 7.46 7.46 7.46 5.33 -0.50%
NAPS 2.8342 2.8122 2.1271 2.7422 2.6528 2.7281 2.6842 3.70%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.76 1.35 1.24 1.15 0.94 0.87 0.99 -
P/RPS 0.49 0.40 0.41 0.40 0.32 0.28 0.30 38.81%
P/EPS 8.74 7.14 9.34 8.39 6.68 4.71 4.99 45.45%
EY 11.44 14.00 10.71 11.92 14.98 21.24 20.04 -31.25%
DY 2.84 0.00 1.61 6.09 7.45 8.05 5.05 -31.93%
P/NAPS 0.66 0.51 0.62 0.45 0.38 0.34 0.39 42.14%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 21/05/10 24/02/10 18/11/09 20/08/09 20/05/09 02/03/09 -
Price 1.87 1.48 1.37 1.23 1.07 0.92 0.94 -
P/RPS 0.52 0.44 0.46 0.43 0.36 0.30 0.28 51.25%
P/EPS 9.28 7.83 10.32 8.97 7.60 4.98 4.74 56.69%
EY 10.77 12.77 9.69 11.14 13.16 20.09 21.10 -36.20%
DY 2.67 0.00 1.46 5.69 6.54 7.61 5.32 -36.92%
P/NAPS 0.70 0.56 0.69 0.48 0.43 0.36 0.37 53.14%

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