[SUNCRN] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 14.81%
YoY- -32.75%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 76,408 73,245 70,880 69,225 69,285 70,318 71,249 4.75%
PBT 3,735 3,337 2,907 2,110 1,889 1,442 2,284 38.67%
Tax -197 140 -154 -102 -140 -95 -172 9.44%
NP 3,538 3,477 2,753 2,008 1,749 1,347 2,112 40.91%
-
NP to SH 3,538 3,477 2,753 2,008 1,749 1,347 2,112 40.91%
-
Tax Rate 5.27% -4.20% 5.30% 4.83% 7.41% 6.59% 7.53% -
Total Cost 72,870 69,768 68,127 67,217 67,536 68,971 69,137 3.55%
-
Net Worth 53,074 49,236 48,958 46,948 46,802 45,440 45,629 10.57%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,063 - - - - - - -
Div Payout % 58.34% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 53,074 49,236 48,958 46,948 46,802 45,440 45,629 10.57%
NOSH 29,485 19,384 19,583 19,241 19,420 18,933 19,500 31.63%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 4.63% 4.75% 3.88% 2.90% 2.52% 1.92% 2.96% -
ROE 6.67% 7.06% 5.62% 4.28% 3.74% 2.96% 4.63% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 259.14 377.85 361.94 359.77 356.77 371.40 365.38 -20.42%
EPS 12.00 17.94 14.06 10.44 9.01 7.11 10.83 7.05%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 2.54 2.50 2.44 2.41 2.40 2.34 -16.00%
Adjusted Per Share Value based on latest NOSH - 19,241
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 198.92 190.68 184.53 180.22 180.37 183.06 185.49 4.75%
EPS 9.21 9.05 7.17 5.23 4.55 3.51 5.50 40.88%
DPS 5.37 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3817 1.2818 1.2746 1.2223 1.2184 1.183 1.1879 10.56%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.11 1.10 2.00 2.33 2.88 2.18 2.50 -
P/RPS 0.43 0.29 0.55 0.65 0.81 0.59 0.68 -26.26%
P/EPS 9.25 6.13 14.23 22.33 31.98 30.64 23.08 -45.55%
EY 10.81 16.31 7.03 4.48 3.13 3.26 4.33 83.72%
DY 6.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.43 0.80 0.95 1.20 0.91 1.07 -30.42%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 21/11/02 29/08/02 28/05/02 28/02/02 27/11/01 27/08/01 -
Price 1.00 1.10 1.90 2.58 2.21 2.22 2.50 -
P/RPS 0.39 0.29 0.52 0.72 0.62 0.60 0.68 -30.90%
P/EPS 8.33 6.13 13.52 24.72 24.54 31.20 23.08 -49.21%
EY 12.00 16.31 7.40 4.04 4.08 3.20 4.33 96.93%
DY 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.43 0.76 1.06 0.92 0.92 1.07 -34.97%

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