[SUNCRN] QoQ TTM Result on 31-Dec-2006 [#4]

Stock

[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD

Announcement Date

14-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- -33.7%

YoY- -60.2%

Quarter Report

Ann2006Q4(14-02-07)BMSB (final).doc

Latest QR

Upcoming QR

SUNCRN's Result

SUNCRN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	111,172	108,100	107,328	110,913	117,686	124,392	124,205	-7.11%
YoY %	2.84%	0.72%	-3.23%	-5.76%	-5.39%	0.15%	-	-
Horiz. %	89.51%	87.03%	86.41%	89.30%	94.75%	100.15%	100.00%	-
PBT	5,962	5,602	3,618	3,100	4,807	5,886	6,849	-8.82%
YoY %	6.43%	54.84%	16.71%	-35.51%	-18.33%	-14.06%	-	-
Horiz. %	87.05%	81.79%	52.83%	45.26%	70.19%	85.94%	100.00%	-
Tax	-953	-210	230	532	671	154	123	-
YoY %	-353.81%	-191.30%	-56.77%	-20.72%	335.71%	25.20%	-	-
Horiz. %	-774.80%	-170.73%	186.99%	432.52%	545.53%	125.20%	100.00%	-
NP	5,009	5,392	3,848	3,632	5,478	6,040	6,972	-19.76%
YoY %	-7.10%	40.12%	5.95%	-33.70%	-9.30%	-13.37%	-	-
Horiz. %	71.84%	77.34%	55.19%	52.09%	78.57%	86.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,009	5,392	3,848	3,632	5,478	6,040	6,972	-19.76%
YoY %	-7.10%	40.12%	5.95%	-33.70%	-9.30%	-13.37%	-	-
Horiz. %	71.84%	77.34%	55.19%	52.09%	78.57%	86.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.98%	3.75%	-6.36%	-17.16%	-13.96%	-2.62%	-1.80%	-
YoY %	326.13%	158.96%	62.94%	-22.92%	-432.82%	-45.56%	-	-
Horiz. %	-887.78%	-208.33%	353.33%	953.33%	775.56%	145.56%	100.00%	-
Total Cost	106,163	102,708	103,480	107,281	112,208	118,352	117,233	-6.39%
YoY %	3.36%	-0.75%	-3.54%	-4.39%	-5.19%	0.95%	-	-
Horiz. %	90.56%	87.61%	88.27%	91.51%	95.71%	100.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	93,797	92,590	93,780	92,121	89,595	87,412	87,853	4.45%
YoY %	1.30%	-1.27%	1.80%	2.82%	2.50%	-0.50%	-	-
Horiz. %	106.77%	105.39%	106.75%	104.86%	101.98%	99.50%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	2,047	2,047	2,047	2,047	2,046	2,046	2,046	0.03%
YoY %	0.00%	0.00%	0.00%	0.05%	0.00%	0.00%	-	-
Horiz. %	100.05%	100.05%	100.05%	100.05%	100.00%	100.00%	100.00%	-
Div Payout %	40.87%	37.97%	53.20%	56.36%	37.37%	33.89%	29.36%	-
YoY %	7.64%	-28.63%	-5.61%	50.82%	10.27%	15.43%	-	-
Horiz. %	139.20%	129.33%	181.20%	191.96%	127.28%	115.43%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	93,797	92,590	93,780	92,121	89,595	87,412	87,853	4.45%
YoY %	1.30%	-1.27%	1.80%	2.82%	2.50%	-0.50%	-	-
Horiz. %	106.77%	105.39%	106.75%	104.86%	101.98%	99.50%	100.00%	-
NOSH	40,959	40,969	40,952	40,943	40,911	41,038	40,862	0.15%
YoY %	-0.02%	0.04%	0.02%	0.08%	-0.31%	0.43%	-	-
Horiz. %	100.24%	100.26%	100.22%	100.20%	100.12%	100.43%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	4.51%	4.99%	3.59%	3.27%	4.65%	4.86%	5.61%	-
YoY %	-9.62%	39.00%	9.79%	-29.68%	-4.32%	-13.37%	-	-
Horiz. %	80.39%	88.95%	63.99%	58.29%	82.89%	86.63%	100.00%	-
ROE	5.34%	5.82%	4.10%	3.94%	6.11%	6.91%	7.94%	-
YoY %	-8.25%	41.95%	4.06%	-35.52%	-11.58%	-12.97%	-	-
Horiz. %	67.25%	73.30%	51.64%	49.62%	76.95%	87.03%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	271.42	263.86	262.08	270.90	287.66	303.11	303.96	-7.26%
YoY %	2.87%	0.68%	-3.26%	-5.83%	-5.10%	-0.28%	-	-
Horiz. %	89.29%	86.81%	86.22%	89.12%	94.64%	99.72%	100.00%	-
EPS	12.23	13.16	9.40	8.87	13.39	14.72	17.06	-19.88%
YoY %	-7.07%	40.00%	5.98%	-33.76%	-9.04%	-13.72%	-	-
Horiz. %	71.69%	77.14%	55.10%	51.99%	78.49%	86.28%	100.00%	-
DPS	5.00	5.00	5.00	5.00	5.00	5.00	5.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.29	2.26	2.29	2.25	2.19	2.13	2.15	4.29%
YoY %	1.33%	-1.31%	1.78%	2.74%	2.82%	-0.93%	-	-
Horiz. %	106.51%	105.12%	106.51%	104.65%	101.86%	99.07%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 40,943
RPS	289.42	281.42	279.41	288.75	306.38	323.84	323.35	-7.11%
YoY %	2.84%	0.72%	-3.23%	-5.75%	-5.39%	0.15%	-	-
Horiz. %	89.51%	87.03%	86.41%	89.30%	94.75%	100.15%	100.00%	-
EPS	13.04	14.04	10.02	9.46	14.26	15.72	18.15	-19.76%
YoY %	-7.12%	40.12%	5.92%	-33.66%	-9.29%	-13.39%	-	-
Horiz. %	71.85%	77.36%	55.21%	52.12%	78.57%	86.61%	100.00%	-
DPS	5.33	5.33	5.33	5.33	5.33	5.33	5.33	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.4419	2.4105	2.4415	2.3983	2.3325	2.2757	2.2871	4.45%
YoY %	1.30%	-1.27%	1.80%	2.82%	2.50%	-0.50%	-	-
Horiz. %	106.77%	105.40%	106.75%	104.86%	101.99%	99.50%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	0.89	0.91	0.90	0.85	0.90	0.98	1.17	-
P/RPS	0.33	0.34	0.34	0.31	0.31	0.32	0.38	-8.96%
YoY %	-2.94%	0.00%	9.68%	0.00%	-3.12%	-15.79%	-	-
Horiz. %	86.84%	89.47%	89.47%	81.58%	81.58%	84.21%	100.00%	-
P/EPS	7.28	6.91	9.58	9.58	6.72	6.66	6.86	4.03%
YoY %	5.35%	-27.87%	0.00%	42.56%	0.90%	-2.92%	-	-
Horiz. %	106.12%	100.73%	139.65%	139.65%	97.96%	97.08%	100.00%	-
EY	13.74	14.46	10.44	10.44	14.88	15.02	14.58	-3.87%
YoY %	-4.98%	38.51%	0.00%	-29.84%	-0.93%	3.02%	-	-
Horiz. %	94.24%	99.18%	71.60%	71.60%	102.06%	103.02%	100.00%	-
DY	5.62	5.49	5.56	5.88	5.56	5.10	4.27	20.07%
YoY %	2.37%	-1.26%	-5.44%	5.76%	9.02%	19.44%	-	-
Horiz. %	131.62%	128.57%	130.21%	137.70%	130.21%	119.44%	100.00%	-
P/NAPS	0.39	0.40	0.39	0.38	0.41	0.46	0.54	-19.48%
YoY %	-2.50%	2.56%	2.63%	-7.32%	-10.87%	-14.81%	-	-
Horiz. %	72.22%	74.07%	72.22%	70.37%	75.93%	85.19%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	27/11/07	28/08/07	17/05/07	14/02/07	23/11/06	29/08/06	16/05/06	-
Price	0.81	0.92	0.92	0.88	0.85	0.89	1.15	-
P/RPS	0.30	0.35	0.35	0.32	0.30	0.29	0.38	-14.56%
YoY %	-14.29%	0.00%	9.38%	6.67%	3.45%	-23.68%	-	-
Horiz. %	78.95%	92.11%	92.11%	84.21%	78.95%	76.32%	100.00%	-
P/EPS	6.62	6.99	9.79	9.92	6.35	6.05	6.74	-1.18%
YoY %	-5.29%	-28.60%	-1.31%	56.22%	4.96%	-10.24%	-	-
Horiz. %	98.22%	103.71%	145.25%	147.18%	94.21%	89.76%	100.00%	-
EY	15.10	14.31	10.21	10.08	15.75	16.54	14.84	1.16%
YoY %	5.52%	40.16%	1.29%	-36.00%	-4.78%	11.46%	-	-
Horiz. %	101.75%	96.43%	68.80%	67.92%	106.13%	111.46%	100.00%	-
DY	6.17	5.43	5.43	5.68	5.88	5.62	4.35	26.21%
YoY %	13.63%	0.00%	-4.40%	-3.40%	4.63%	29.20%	-	-
Horiz. %	141.84%	124.83%	124.83%	130.57%	135.17%	129.20%	100.00%	-
P/NAPS	0.35	0.41	0.40	0.39	0.39	0.42	0.53	-24.14%
YoY %	-14.63%	2.50%	2.56%	0.00%	-7.14%	-20.75%	-	-
Horiz. %	66.04%	77.36%	75.47%	73.58%	73.58%	79.25%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos