[SUNCRN] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 2.43%
YoY- 80.48%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 90,117 90,799 89,833 81,675 76,408 73,245 70,880 17.30%
PBT 3,451 4,195 3,562 3,776 3,735 3,337 2,907 12.08%
Tax 182 -233 -121 -152 -197 140 -154 -
NP 3,633 3,962 3,441 3,624 3,538 3,477 2,753 20.25%
-
NP to SH 3,633 3,962 3,441 3,624 3,538 3,477 2,753 20.25%
-
Tax Rate -5.27% 5.55% 3.40% 4.03% 5.27% -4.20% 5.30% -
Total Cost 86,484 86,837 86,392 78,051 72,870 69,768 68,127 17.18%
-
Net Worth 75,613 75,015 73,244 74,244 53,074 49,236 48,958 33.50%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 2,861 2,063 2,063 2,063 2,063 - - -
Div Payout % 78.75% 52.09% 59.98% 56.95% 58.34% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 75,613 75,015 73,244 74,244 53,074 49,236 48,958 33.50%
NOSH 40,872 40,991 40,918 41,019 29,485 19,384 19,583 63.09%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.03% 4.36% 3.83% 4.44% 4.63% 4.75% 3.88% -
ROE 4.80% 5.28% 4.70% 4.88% 6.67% 7.06% 5.62% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 220.49 221.50 219.54 199.11 259.14 377.85 361.94 -28.07%
EPS 8.89 9.67 8.41 8.83 12.00 17.94 14.06 -26.27%
DPS 7.00 5.04 5.04 5.03 7.00 0.00 0.00 -
NAPS 1.85 1.83 1.79 1.81 1.80 2.54 2.50 -18.14%
Adjusted Per Share Value based on latest NOSH - 41,019
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 234.61 236.38 233.87 212.63 198.92 190.68 184.53 17.30%
EPS 9.46 10.31 8.96 9.43 9.21 9.05 7.17 20.23%
DPS 7.45 5.37 5.37 5.37 5.37 0.00 0.00 -
NAPS 1.9685 1.9529 1.9068 1.9329 1.3817 1.2818 1.2746 33.50%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.15 1.20 1.04 1.06 1.11 1.10 2.00 -
P/RPS 0.52 0.54 0.47 0.53 0.43 0.29 0.55 -3.66%
P/EPS 12.94 12.42 12.37 12.00 9.25 6.13 14.23 -6.12%
EY 7.73 8.05 8.09 8.33 10.81 16.31 7.03 6.51%
DY 6.09 4.20 4.85 4.75 6.31 0.00 0.00 -
P/NAPS 0.62 0.66 0.58 0.59 0.62 0.43 0.80 -15.58%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 04/02/04 21/08/03 26/05/03 27/02/03 21/11/02 29/08/02 -
Price 1.21 1.14 1.24 1.08 1.00 1.10 1.90 -
P/RPS 0.55 0.51 0.56 0.54 0.39 0.29 0.52 3.79%
P/EPS 13.61 11.79 14.75 12.22 8.33 6.13 13.52 0.44%
EY 7.35 8.48 6.78 8.18 12.00 16.31 7.40 -0.44%
DY 5.79 4.42 4.07 4.66 7.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.69 0.60 0.56 0.43 0.76 -9.87%

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