[SUNCRN] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
14-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 0.27%
YoY- 46.03%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 154,361 158,057 155,111 152,586 146,228 137,746 122,439 16.75%
PBT 10,078 12,711 14,102 10,432 10,578 9,329 6,831 29.68%
Tax -1,269 -1,781 -1,676 -2,228 -2,396 -1,625 -1,406 -6.62%
NP 8,809 10,930 12,426 8,204 8,182 7,704 5,425 38.27%
-
NP to SH 8,809 10,930 12,426 8,204 8,182 7,704 5,425 38.27%
-
Tax Rate 12.59% 14.01% 11.88% 21.36% 22.65% 17.42% 20.58% -
Total Cost 145,552 147,127 142,685 144,382 138,046 130,042 117,014 15.70%
-
Net Worth 108,169 112,920 114,428 106,198 108,867 108,020 81,707 20.62%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 3,932 5,963 5,963 2,031 2,031 - 818 185.64%
Div Payout % 44.64% 54.56% 47.99% 24.76% 24.82% - 15.09% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 108,169 112,920 114,428 106,198 108,867 108,020 81,707 20.62%
NOSH 38,494 38,671 39,322 39,626 40,622 40,762 40,853 -3.89%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.71% 6.92% 8.01% 5.38% 5.60% 5.59% 4.43% -
ROE 8.14% 9.68% 10.86% 7.73% 7.52% 7.13% 6.64% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 400.99 408.72 394.46 385.06 359.97 337.93 299.70 21.48%
EPS 22.88 28.26 31.60 20.70 20.14 18.90 13.28 43.85%
DPS 10.22 15.42 15.17 5.13 5.00 0.00 2.00 197.56%
NAPS 2.81 2.92 2.91 2.68 2.68 2.65 2.00 25.52%
Adjusted Per Share Value based on latest NOSH - 39,626
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 401.86 411.48 403.81 397.24 380.69 358.60 318.75 16.75%
EPS 22.93 28.45 32.35 21.36 21.30 20.06 14.12 38.28%
DPS 10.24 15.52 15.52 5.29 5.29 0.00 2.13 185.66%
NAPS 2.8161 2.9397 2.979 2.7647 2.8342 2.8122 2.1271 20.63%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.78 1.88 2.04 1.82 1.76 1.35 1.24 -
P/RPS 0.44 0.46 0.52 0.47 0.49 0.40 0.41 4.83%
P/EPS 7.78 6.65 6.46 8.79 8.74 7.14 9.34 -11.50%
EY 12.86 15.03 15.49 11.38 11.44 14.00 10.71 13.00%
DY 5.74 8.20 7.43 2.82 2.84 0.00 1.61 133.92%
P/NAPS 0.63 0.64 0.70 0.68 0.66 0.51 0.62 1.07%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 03/08/11 25/04/11 24/02/11 14/10/10 20/08/10 21/05/10 24/02/10 -
Price 1.67 2.05 1.83 1.78 1.87 1.48 1.37 -
P/RPS 0.42 0.50 0.46 0.46 0.52 0.44 0.46 -5.90%
P/EPS 7.30 7.25 5.79 8.60 9.28 7.83 10.32 -20.66%
EY 13.70 13.79 17.27 11.63 10.77 12.77 9.69 26.04%
DY 6.12 7.52 8.29 2.88 2.67 0.00 1.46 160.65%
P/NAPS 0.59 0.70 0.63 0.66 0.70 0.56 0.69 -9.93%

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