[SUNCRN] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 292.21%
YoY- 666.42%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 205,111 202,808 189,599 180,835 160,055 155,892 156,425 19.77%
PBT 4,752 5,089 747 2,999 1,046 1,741 9,719 -37.90%
Tax -1,931 -2,031 -2,338 -1,894 -1,416 -1,342 -2,020 -2.95%
NP 2,821 3,058 -1,591 1,105 -370 399 7,699 -48.76%
-
NP to SH 2,821 3,058 -1,591 1,105 -370 399 7,699 -48.76%
-
Tax Rate 40.64% 39.91% 312.99% 63.15% 135.37% 77.08% 20.78% -
Total Cost 202,290 199,750 191,190 179,730 160,425 155,493 148,726 22.73%
-
Net Worth 113,314 109,039 106,035 108,629 107,797 107,859 109,780 2.13%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - 3,932 -
Div Payout % - - - - - - 51.07% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 113,314 109,039 106,035 108,629 107,797 107,859 109,780 2.13%
NOSH 38,411 38,394 38,418 38,384 38,362 38,384 38,384 0.04%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.38% 1.51% -0.84% 0.61% -0.23% 0.26% 4.92% -
ROE 2.49% 2.80% -1.50% 1.02% -0.34% 0.37% 7.01% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 533.98 528.23 493.51 471.11 417.22 406.14 407.52 19.72%
EPS 7.34 7.96 -4.14 2.88 -0.96 1.04 20.06 -48.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.24 -
NAPS 2.95 2.84 2.76 2.83 2.81 2.81 2.86 2.08%
Adjusted Per Share Value based on latest NOSH - 38,394
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 533.98 527.98 493.60 470.78 416.68 405.84 407.23 19.78%
EPS 7.34 7.96 -4.14 2.88 -0.96 1.04 20.04 -48.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.24 -
NAPS 2.95 2.8387 2.7605 2.828 2.8064 2.808 2.858 2.13%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.74 1.70 1.56 1.45 1.27 1.49 1.37 -
P/RPS 0.33 0.32 0.32 0.31 0.30 0.37 0.34 -1.96%
P/EPS 23.69 21.34 -37.67 50.37 -131.68 143.34 6.83 128.96%
EY 4.22 4.69 -2.65 1.99 -0.76 0.70 14.64 -56.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.48 -
P/NAPS 0.59 0.60 0.57 0.51 0.45 0.53 0.48 14.73%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 17/05/13 28/02/13 21/11/12 29/08/12 16/05/12 29/02/12 21/11/11 -
Price 1.76 1.74 1.59 1.60 1.40 1.65 1.44 -
P/RPS 0.33 0.33 0.32 0.34 0.34 0.41 0.35 -3.84%
P/EPS 23.96 21.85 -38.39 55.58 -145.15 158.73 7.18 123.14%
EY 4.17 4.58 -2.60 1.80 -0.69 0.63 13.93 -55.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.11 -
P/NAPS 0.60 0.61 0.58 0.57 0.50 0.59 0.50 12.91%

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