[SUNCRN] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
18-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 19.76%
YoY- 65.17%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 135,696 129,976 124,852 116,523 111,172 108,100 107,328 16.87%
PBT 11,504 10,368 9,223 7,098 5,962 5,602 3,618 115.77%
Tax -1,565 -1,454 -1,538 -1,099 -953 -210 230 -
NP 9,939 8,914 7,685 5,999 5,009 5,392 3,848 87.92%
-
NP to SH 9,939 8,914 7,685 5,999 5,009 5,392 3,848 87.92%
-
Tax Rate 13.60% 14.02% 16.68% 15.48% 15.98% 3.75% -6.36% -
Total Cost 125,757 121,062 117,167 110,524 106,163 102,708 103,480 13.84%
-
Net Worth 101,623 97,913 98,200 97,012 93,797 92,590 93,780 5.48%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 2,865 2,865 2,865 2,865 2,047 2,047 2,047 25.04%
Div Payout % 28.83% 32.14% 37.29% 47.76% 40.87% 37.97% 53.20% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 101,623 97,913 98,200 97,012 93,797 92,590 93,780 5.48%
NOSH 40,977 40,968 40,916 40,933 40,959 40,969 40,952 0.04%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.32% 6.86% 6.16% 5.15% 4.51% 4.99% 3.59% -
ROE 9.78% 9.10% 7.83% 6.18% 5.34% 5.82% 4.10% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 331.15 317.26 305.14 284.66 271.42 263.86 262.08 16.82%
EPS 24.25 21.76 18.78 14.66 12.23 13.16 9.40 87.77%
DPS 7.00 7.00 7.00 7.00 5.00 5.00 5.00 25.06%
NAPS 2.48 2.39 2.40 2.37 2.29 2.26 2.29 5.44%
Adjusted Per Share Value based on latest NOSH - 40,933
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 353.27 338.38 325.04 303.35 289.42 281.42 279.41 16.87%
EPS 25.87 23.21 20.01 15.62 13.04 14.04 10.02 87.87%
DPS 7.46 7.46 7.46 7.46 5.33 5.33 5.33 25.04%
NAPS 2.6456 2.5491 2.5565 2.5256 2.4419 2.4105 2.4415 5.48%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.95 0.98 0.92 0.89 0.89 0.91 0.90 -
P/RPS 0.29 0.31 0.30 0.31 0.33 0.34 0.34 -10.03%
P/EPS 3.92 4.50 4.90 6.07 7.28 6.91 9.58 -44.79%
EY 25.53 22.20 20.42 16.47 13.74 14.46 10.44 81.21%
DY 7.37 7.14 7.61 7.87 5.62 5.49 5.56 20.60%
P/NAPS 0.38 0.41 0.38 0.38 0.39 0.40 0.39 -1.71%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 28/08/08 17/06/08 15/02/08 27/11/07 28/08/07 17/05/07 -
Price 0.85 0.99 0.91 0.89 0.81 0.92 0.92 -
P/RPS 0.26 0.31 0.30 0.31 0.30 0.35 0.35 -17.93%
P/EPS 3.50 4.55 4.85 6.07 6.62 6.99 9.79 -49.53%
EY 28.54 21.98 20.64 16.47 15.10 14.31 10.21 98.06%
DY 8.24 7.07 7.69 7.87 6.17 5.43 5.43 31.95%
P/NAPS 0.34 0.41 0.38 0.38 0.35 0.41 0.40 -10.24%

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