[SUNCRN] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -3.44%
YoY- -33.16%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 152,586 146,228 137,746 122,439 117,479 120,739 126,266 13.44%
PBT 10,432 10,578 9,329 6,831 5,900 5,924 8,127 18.09%
Tax -2,228 -2,396 -1,625 -1,406 -282 -163 -562 150.27%
NP 8,204 8,182 7,704 5,425 5,618 5,761 7,565 5.54%
-
NP to SH 8,204 8,182 7,704 5,425 5,618 5,761 7,565 5.54%
-
Tax Rate 21.36% 22.65% 17.42% 20.58% 4.78% 2.75% 6.92% -
Total Cost 144,382 138,046 130,042 117,014 111,861 114,978 118,701 13.93%
-
Net Worth 106,198 108,867 108,020 81,707 105,331 101,899 104,792 0.89%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,031 2,031 - 818 2,864 2,864 2,864 -20.46%
Div Payout % 24.76% 24.82% - 15.09% 50.99% 49.72% 37.86% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 106,198 108,867 108,020 81,707 105,331 101,899 104,792 0.89%
NOSH 39,626 40,622 40,762 40,853 40,985 40,923 40,934 -2.13%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.38% 5.60% 5.59% 4.43% 4.78% 4.77% 5.99% -
ROE 7.73% 7.52% 7.13% 6.64% 5.33% 5.65% 7.22% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 385.06 359.97 337.93 299.70 286.64 295.04 308.46 15.92%
EPS 20.70 20.14 18.90 13.28 13.71 14.08 18.48 7.84%
DPS 5.13 5.00 0.00 2.00 7.00 7.00 7.00 -18.69%
NAPS 2.68 2.68 2.65 2.00 2.57 2.49 2.56 3.09%
Adjusted Per Share Value based on latest NOSH - 40,853
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 397.24 380.69 358.60 318.75 305.84 314.33 328.72 13.44%
EPS 21.36 21.30 20.06 14.12 14.63 15.00 19.69 5.57%
DPS 5.29 5.29 0.00 2.13 7.46 7.46 7.46 -20.46%
NAPS 2.7647 2.8342 2.8122 2.1271 2.7422 2.6528 2.7281 0.89%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.82 1.76 1.35 1.24 1.15 0.94 0.87 -
P/RPS 0.47 0.49 0.40 0.41 0.40 0.32 0.28 41.19%
P/EPS 8.79 8.74 7.14 9.34 8.39 6.68 4.71 51.52%
EY 11.38 11.44 14.00 10.71 11.92 14.98 21.24 -34.00%
DY 2.82 2.84 0.00 1.61 6.09 7.45 8.05 -50.27%
P/NAPS 0.68 0.66 0.51 0.62 0.45 0.38 0.34 58.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 14/10/10 20/08/10 21/05/10 24/02/10 18/11/09 20/08/09 20/05/09 -
Price 1.78 1.87 1.48 1.37 1.23 1.07 0.92 -
P/RPS 0.46 0.52 0.44 0.46 0.43 0.36 0.30 32.93%
P/EPS 8.60 9.28 7.83 10.32 8.97 7.60 4.98 43.89%
EY 11.63 10.77 12.77 9.69 11.14 13.16 20.09 -30.51%
DY 2.88 2.67 0.00 1.46 5.69 6.54 7.61 -47.64%
P/NAPS 0.66 0.70 0.56 0.69 0.48 0.43 0.36 49.73%

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