[SUNCRN] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -28.71%
YoY- 28.98%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 93,687 87,175 83,127 88,409 90,117 90,799 89,833 2.82%
PBT 5,633 2,109 2,071 2,022 3,451 4,195 3,562 35.54%
Tax -55 813 804 568 182 -233 -121 -40.74%
NP 5,578 2,922 2,875 2,590 3,633 3,962 3,441 37.79%
-
NP to SH 5,578 2,922 2,875 2,590 3,633 3,962 3,441 37.79%
-
Tax Rate 0.98% -38.55% -38.82% -28.09% -5.27% 5.55% 3.40% -
Total Cost 88,109 84,253 80,252 85,819 86,484 86,837 86,392 1.31%
-
Net Worth 81,107 76,548 75,483 75,686 75,613 75,015 73,244 7.00%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,351 2,983 2,861 2,861 2,861 2,063 2,063 -24.49%
Div Payout % 24.23% 102.12% 99.51% 110.47% 78.75% 52.09% 59.98% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 81,107 76,548 75,483 75,686 75,613 75,015 73,244 7.00%
NOSH 40,963 40,935 41,023 41,134 40,872 40,991 40,918 0.07%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.95% 3.35% 3.46% 2.93% 4.03% 4.36% 3.83% -
ROE 6.88% 3.82% 3.81% 3.42% 4.80% 5.28% 4.70% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 228.71 212.96 202.63 214.93 220.49 221.50 219.54 2.75%
EPS 13.62 7.14 7.01 6.30 8.89 9.67 8.41 37.70%
DPS 3.30 7.30 7.00 7.00 7.00 5.04 5.04 -24.50%
NAPS 1.98 1.87 1.84 1.84 1.85 1.83 1.79 6.92%
Adjusted Per Share Value based on latest NOSH - 41,134
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 243.90 226.95 216.41 230.16 234.61 236.38 233.87 2.82%
EPS 14.52 7.61 7.48 6.74 9.46 10.31 8.96 37.76%
DPS 3.52 7.77 7.45 7.45 7.45 5.37 5.37 -24.44%
NAPS 2.1115 1.9928 1.9651 1.9704 1.9685 1.9529 1.9068 7.00%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.96 1.00 0.98 1.18 1.15 1.20 1.04 -
P/RPS 0.42 0.47 0.48 0.55 0.52 0.54 0.47 -7.19%
P/EPS 7.05 14.01 13.98 18.74 12.94 12.42 12.37 -31.14%
EY 14.18 7.14 7.15 5.34 7.73 8.05 8.09 45.12%
DY 3.44 7.30 7.14 5.93 6.09 4.20 4.85 -20.38%
P/NAPS 0.48 0.53 0.53 0.64 0.62 0.66 0.58 -11.80%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 21/02/05 02/11/04 20/08/04 18/05/04 26/02/04 04/02/04 21/08/03 -
Price 0.88 0.94 0.92 1.00 1.21 1.14 1.24 -
P/RPS 0.38 0.44 0.45 0.47 0.55 0.51 0.56 -22.68%
P/EPS 6.46 13.17 13.13 15.88 13.61 11.79 14.75 -42.18%
EY 15.47 7.59 7.62 6.30 7.35 8.48 6.78 72.88%
DY 3.75 7.77 7.61 7.00 5.79 4.42 4.07 -5.28%
P/NAPS 0.44 0.50 0.50 0.54 0.65 0.62 0.69 -25.81%

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