[SUNCRN] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 90.9%
YoY- 53.54%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 116,294 107,838 100,456 93,687 87,175 83,127 88,409 20.03%
PBT 9,221 8,493 8,198 5,633 2,109 2,071 2,022 174.74%
Tax -666 -630 -541 -55 813 804 568 -
NP 8,555 7,863 7,657 5,578 2,922 2,875 2,590 121.63%
-
NP to SH 8,555 7,863 7,657 5,578 2,922 2,875 2,590 121.63%
-
Tax Rate 7.22% 7.42% 6.60% 0.98% -38.55% -38.82% -28.09% -
Total Cost 107,739 99,975 92,799 88,109 84,253 80,252 85,819 16.35%
-
Net Worth 83,924 81,836 82,770 81,107 76,548 75,483 75,686 7.12%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 1,228 1,351 1,351 1,351 2,983 2,861 2,861 -43.06%
Div Payout % 14.36% 17.19% 17.65% 24.23% 102.12% 99.51% 110.47% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 83,924 81,836 82,770 81,107 76,548 75,483 75,686 7.12%
NOSH 40,938 40,918 40,975 40,963 40,935 41,023 41,134 -0.31%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.36% 7.29% 7.62% 5.95% 3.35% 3.46% 2.93% -
ROE 10.19% 9.61% 9.25% 6.88% 3.82% 3.81% 3.42% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 284.07 263.55 245.16 228.71 212.96 202.63 214.93 20.41%
EPS 20.90 19.22 18.69 13.62 7.14 7.01 6.30 122.27%
DPS 3.00 3.30 3.30 3.30 7.30 7.00 7.00 -43.12%
NAPS 2.05 2.00 2.02 1.98 1.87 1.84 1.84 7.46%
Adjusted Per Share Value based on latest NOSH - 40,963
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 302.76 280.74 261.52 243.90 226.95 216.41 230.16 20.03%
EPS 22.27 20.47 19.93 14.52 7.61 7.48 6.74 121.67%
DPS 3.20 3.52 3.52 3.52 7.77 7.45 7.45 -43.04%
NAPS 2.1849 2.1305 2.1548 2.1115 1.9928 1.9651 1.9704 7.12%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.85 0.88 1.01 0.96 1.00 0.98 1.18 -
P/RPS 0.30 0.33 0.41 0.42 0.47 0.48 0.55 -33.21%
P/EPS 4.07 4.58 5.40 7.05 14.01 13.98 18.74 -63.83%
EY 24.58 21.84 18.50 14.18 7.14 7.15 5.34 176.45%
DY 3.53 3.75 3.27 3.44 7.30 7.14 5.93 -29.21%
P/NAPS 0.41 0.44 0.50 0.48 0.53 0.53 0.64 -25.66%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 15/11/05 18/08/05 16/05/05 21/02/05 02/11/04 20/08/04 18/05/04 -
Price 0.80 0.90 0.91 0.88 0.94 0.92 1.00 -
P/RPS 0.28 0.34 0.37 0.38 0.44 0.45 0.47 -29.17%
P/EPS 3.83 4.68 4.87 6.46 13.17 13.13 15.88 -61.21%
EY 26.12 21.35 20.53 15.47 7.59 7.62 6.30 157.85%
DY 3.75 3.67 3.63 3.75 7.77 7.61 7.00 -34.01%
P/NAPS 0.39 0.45 0.45 0.44 0.50 0.50 0.54 -19.48%

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