[SUNCRN] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
02-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -18.33%
YoY- 35.31%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 117,479 120,739 126,266 136,781 135,696 129,976 124,852 -3.97%
PBT 5,900 5,924 8,127 9,319 11,504 10,368 9,223 -25.73%
Tax -282 -163 -562 -1,202 -1,565 -1,454 -1,538 -67.69%
NP 5,618 5,761 7,565 8,117 9,939 8,914 7,685 -18.83%
-
NP to SH 5,618 5,761 7,565 8,117 9,939 8,914 7,685 -18.83%
-
Tax Rate 4.78% 2.75% 6.92% 12.90% 13.60% 14.02% 16.68% -
Total Cost 111,861 114,978 118,701 128,664 125,757 121,062 117,167 -3.03%
-
Net Worth 105,331 101,899 104,792 103,105 101,623 97,913 98,200 4.77%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 2,864 2,864 2,864 2,045 2,865 2,865 2,865 -0.02%
Div Payout % 50.99% 49.72% 37.86% 25.20% 28.83% 32.14% 37.29% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 105,331 101,899 104,792 103,105 101,623 97,913 98,200 4.77%
NOSH 40,985 40,923 40,934 40,915 40,977 40,968 40,916 0.11%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.78% 4.77% 5.99% 5.93% 7.32% 6.86% 6.16% -
ROE 5.33% 5.65% 7.22% 7.87% 9.78% 9.10% 7.83% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 286.64 295.04 308.46 334.31 331.15 317.26 305.14 -4.08%
EPS 13.71 14.08 18.48 19.84 24.25 21.76 18.78 -18.90%
DPS 7.00 7.00 7.00 5.00 7.00 7.00 7.00 0.00%
NAPS 2.57 2.49 2.56 2.52 2.48 2.39 2.40 4.66%
Adjusted Per Share Value based on latest NOSH - 40,915
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 305.84 314.33 328.72 356.09 353.27 338.38 325.04 -3.97%
EPS 14.63 15.00 19.69 21.13 25.87 23.21 20.01 -18.82%
DPS 7.46 7.46 7.46 5.33 7.46 7.46 7.46 0.00%
NAPS 2.7422 2.6528 2.7281 2.6842 2.6456 2.5491 2.5565 4.78%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.15 0.94 0.87 0.99 0.95 0.98 0.92 -
P/RPS 0.40 0.32 0.28 0.30 0.29 0.31 0.30 21.12%
P/EPS 8.39 6.68 4.71 4.99 3.92 4.50 4.90 43.07%
EY 11.92 14.98 21.24 20.04 25.53 22.20 20.42 -30.13%
DY 6.09 7.45 8.05 5.05 7.37 7.14 7.61 -13.79%
P/NAPS 0.45 0.38 0.34 0.39 0.38 0.41 0.38 11.92%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 20/08/09 20/05/09 02/03/09 19/11/08 28/08/08 17/06/08 -
Price 1.23 1.07 0.92 0.94 0.85 0.99 0.91 -
P/RPS 0.43 0.36 0.30 0.28 0.26 0.31 0.30 27.09%
P/EPS 8.97 7.60 4.98 4.74 3.50 4.55 4.85 50.61%
EY 11.14 13.16 20.09 21.10 28.54 21.98 20.64 -33.68%
DY 5.69 6.54 7.61 5.32 8.24 7.07 7.69 -18.17%
P/NAPS 0.48 0.43 0.36 0.37 0.34 0.41 0.38 16.83%

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