[SUNCRN] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -12.6%
YoY- -6.16%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 180,835 160,055 155,892 156,425 154,361 158,057 155,111 10.78%
PBT 2,999 1,046 1,741 9,719 10,078 12,711 14,102 -64.40%
Tax -1,894 -1,416 -1,342 -2,020 -1,269 -1,781 -1,676 8.50%
NP 1,105 -370 399 7,699 8,809 10,930 12,426 -80.10%
-
NP to SH 1,105 -370 399 7,699 8,809 10,930 12,426 -80.10%
-
Tax Rate 63.15% 135.37% 77.08% 20.78% 12.59% 14.01% 11.88% -
Total Cost 179,730 160,425 155,493 148,726 145,552 147,127 142,685 16.65%
-
Net Worth 108,629 107,797 107,859 109,780 108,169 112,920 114,428 -3.41%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - 3,932 3,932 5,963 5,963 -
Div Payout % - - - 51.07% 44.64% 54.56% 47.99% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 108,629 107,797 107,859 109,780 108,169 112,920 114,428 -3.41%
NOSH 38,384 38,362 38,384 38,384 38,494 38,671 39,322 -1.59%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.61% -0.23% 0.26% 4.92% 5.71% 6.92% 8.01% -
ROE 1.02% -0.34% 0.37% 7.01% 8.14% 9.68% 10.86% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 471.11 417.22 406.14 407.52 400.99 408.72 394.46 12.57%
EPS 2.88 -0.96 1.04 20.06 22.88 28.26 31.60 -79.77%
DPS 0.00 0.00 0.00 10.24 10.22 15.42 15.17 -
NAPS 2.83 2.81 2.81 2.86 2.81 2.92 2.91 -1.84%
Adjusted Per Share Value based on latest NOSH - 38,384
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 470.78 416.68 405.84 407.23 401.86 411.48 403.81 10.78%
EPS 2.88 -0.96 1.04 20.04 22.93 28.45 32.35 -80.09%
DPS 0.00 0.00 0.00 10.24 10.24 15.52 15.52 -
NAPS 2.828 2.8064 2.808 2.858 2.8161 2.9397 2.979 -3.41%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.45 1.27 1.49 1.37 1.78 1.88 2.04 -
P/RPS 0.31 0.30 0.37 0.34 0.44 0.46 0.52 -29.18%
P/EPS 50.37 -131.68 143.34 6.83 7.78 6.65 6.46 293.70%
EY 1.99 -0.76 0.70 14.64 12.86 15.03 15.49 -74.57%
DY 0.00 0.00 0.00 7.48 5.74 8.20 7.43 -
P/NAPS 0.51 0.45 0.53 0.48 0.63 0.64 0.70 -19.04%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 16/05/12 29/02/12 21/11/11 03/08/11 25/04/11 24/02/11 -
Price 1.60 1.40 1.65 1.44 1.67 2.05 1.83 -
P/RPS 0.34 0.34 0.41 0.35 0.42 0.50 0.46 -18.26%
P/EPS 55.58 -145.15 158.73 7.18 7.30 7.25 5.79 352.29%
EY 1.80 -0.69 0.63 13.93 13.70 13.79 17.27 -77.88%
DY 0.00 0.00 0.00 7.11 6.12 7.52 8.29 -
P/NAPS 0.57 0.50 0.59 0.50 0.59 0.70 0.63 -6.46%

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