[SUNCRN] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
17-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 6.67%
YoY- 63.61%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 117,686 124,392 124,205 121,592 116,294 107,838 100,456 11.11%
PBT 4,807 5,886 6,849 9,271 9,221 8,493 8,198 -29.92%
Tax 671 154 123 -145 -666 -630 -541 -
NP 5,478 6,040 6,972 9,126 8,555 7,863 7,657 -19.99%
-
NP to SH 5,478 6,040 6,972 9,126 8,555 7,863 7,657 -19.99%
-
Tax Rate -13.96% -2.62% -1.80% 1.56% 7.22% 7.42% 6.60% -
Total Cost 112,208 118,352 117,233 112,466 107,739 99,975 92,799 13.48%
-
Net Worth 89,595 87,412 87,853 88,015 83,924 81,836 82,770 5.41%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 2,046 2,046 2,046 2,046 1,228 1,351 1,351 31.84%
Div Payout % 37.37% 33.89% 29.36% 22.43% 14.36% 17.19% 17.65% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 89,595 87,412 87,853 88,015 83,924 81,836 82,770 5.41%
NOSH 40,911 41,038 40,862 40,937 40,938 40,918 40,975 -0.10%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.65% 4.86% 5.61% 7.51% 7.36% 7.29% 7.62% -
ROE 6.11% 6.91% 7.94% 10.37% 10.19% 9.61% 9.25% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 287.66 303.11 303.96 297.02 284.07 263.55 245.16 11.23%
EPS 13.39 14.72 17.06 22.29 20.90 19.22 18.69 -19.91%
DPS 5.00 5.00 5.00 5.00 3.00 3.30 3.30 31.88%
NAPS 2.19 2.13 2.15 2.15 2.05 2.00 2.02 5.52%
Adjusted Per Share Value based on latest NOSH - 40,937
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 306.38 323.84 323.35 316.55 302.76 280.74 261.52 11.12%
EPS 14.26 15.72 18.15 23.76 22.27 20.47 19.93 -19.98%
DPS 5.33 5.33 5.33 5.33 3.20 3.52 3.52 31.82%
NAPS 2.3325 2.2757 2.2871 2.2914 2.1849 2.1305 2.1548 5.41%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.90 0.98 1.17 0.83 0.85 0.88 1.01 -
P/RPS 0.31 0.32 0.38 0.28 0.30 0.33 0.41 -16.99%
P/EPS 6.72 6.66 6.86 3.72 4.07 4.58 5.40 15.68%
EY 14.88 15.02 14.58 26.86 24.58 21.84 18.50 -13.50%
DY 5.56 5.10 4.27 6.02 3.53 3.75 3.27 42.41%
P/NAPS 0.41 0.46 0.54 0.39 0.41 0.44 0.50 -12.38%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 29/08/06 16/05/06 17/02/06 15/11/05 18/08/05 16/05/05 -
Price 0.85 0.89 1.15 0.92 0.80 0.90 0.91 -
P/RPS 0.30 0.29 0.38 0.31 0.28 0.34 0.37 -13.03%
P/EPS 6.35 6.05 6.74 4.13 3.83 4.68 4.87 19.33%
EY 15.75 16.54 14.84 24.23 26.12 21.35 20.53 -16.18%
DY 5.88 5.62 4.35 5.43 3.75 3.67 3.63 37.88%
P/NAPS 0.39 0.42 0.53 0.43 0.39 0.45 0.45 -9.09%

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