[SUNCRN] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 29.84%
YoY- -52.64%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 73,245 70,880 69,225 69,285 70,318 71,249 74,845 -1.42%
PBT 3,337 2,907 2,110 1,889 1,442 2,284 3,719 -6.96%
Tax 140 -154 -102 -140 -95 -172 -733 -
NP 3,477 2,753 2,008 1,749 1,347 2,112 2,986 10.67%
-
NP to SH 3,477 2,753 2,008 1,749 1,347 2,112 2,986 10.67%
-
Tax Rate -4.20% 5.30% 4.83% 7.41% 6.59% 7.53% 19.71% -
Total Cost 69,768 68,127 67,217 67,536 68,971 69,137 71,859 -1.94%
-
Net Worth 49,236 48,958 46,948 46,802 45,440 45,629 46,643 3.66%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 49,236 48,958 46,948 46,802 45,440 45,629 46,643 3.66%
NOSH 19,384 19,583 19,241 19,420 18,933 19,500 19,933 -1.84%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 4.75% 3.88% 2.90% 2.52% 1.92% 2.96% 3.99% -
ROE 7.06% 5.62% 4.28% 3.74% 2.96% 4.63% 6.40% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 377.85 361.94 359.77 356.77 371.40 365.38 375.48 0.41%
EPS 17.94 14.06 10.44 9.01 7.11 10.83 14.98 12.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.50 2.44 2.41 2.40 2.34 2.34 5.61%
Adjusted Per Share Value based on latest NOSH - 19,420
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 190.68 184.53 180.22 180.37 183.06 185.49 194.85 -1.43%
EPS 9.05 7.17 5.23 4.55 3.51 5.50 7.77 10.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2818 1.2746 1.2223 1.2184 1.183 1.1879 1.2143 3.66%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.10 2.00 2.33 2.88 2.18 2.50 3.34 -
P/RPS 0.29 0.55 0.65 0.81 0.59 0.68 0.89 -52.61%
P/EPS 6.13 14.23 22.33 31.98 30.64 23.08 22.30 -57.68%
EY 16.31 7.03 4.48 3.13 3.26 4.33 4.49 136.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.80 0.95 1.20 0.91 1.07 1.43 -55.08%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 21/11/02 29/08/02 28/05/02 28/02/02 27/11/01 27/08/01 24/05/01 -
Price 1.10 1.90 2.58 2.21 2.22 2.50 3.08 -
P/RPS 0.29 0.52 0.72 0.62 0.60 0.68 0.82 -49.95%
P/EPS 6.13 13.52 24.72 24.54 31.20 23.08 20.56 -55.33%
EY 16.31 7.40 4.04 4.08 3.20 4.33 4.86 123.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.76 1.06 0.92 0.92 1.07 1.32 -52.62%

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