[SUNCRN] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 37.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 121,592 116,294 107,838 100,456 93,687 87,175 83,127 28.76%
PBT 9,271 9,221 8,493 8,198 5,633 2,109 2,071 170.88%
Tax -145 -666 -630 -541 -55 813 804 -
NP 9,126 8,555 7,863 7,657 5,578 2,922 2,875 115.53%
-
NP to SH 9,126 8,555 7,863 7,657 5,578 2,922 2,875 115.53%
-
Tax Rate 1.56% 7.22% 7.42% 6.60% 0.98% -38.55% -38.82% -
Total Cost 112,466 107,739 99,975 92,799 88,109 84,253 80,252 25.15%
-
Net Worth 88,015 83,924 81,836 82,770 81,107 76,548 75,483 10.75%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,046 1,228 1,351 1,351 1,351 2,983 2,861 -19.98%
Div Payout % 22.43% 14.36% 17.19% 17.65% 24.23% 102.12% 99.51% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 88,015 83,924 81,836 82,770 81,107 76,548 75,483 10.75%
NOSH 40,937 40,938 40,918 40,975 40,963 40,935 41,023 -0.13%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.51% 7.36% 7.29% 7.62% 5.95% 3.35% 3.46% -
ROE 10.37% 10.19% 9.61% 9.25% 6.88% 3.82% 3.81% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 297.02 284.07 263.55 245.16 228.71 212.96 202.63 28.94%
EPS 22.29 20.90 19.22 18.69 13.62 7.14 7.01 115.78%
DPS 5.00 3.00 3.30 3.30 3.30 7.30 7.00 -20.04%
NAPS 2.15 2.05 2.00 2.02 1.98 1.87 1.84 10.90%
Adjusted Per Share Value based on latest NOSH - 40,975
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 316.55 302.76 280.74 261.52 243.90 226.95 216.41 28.76%
EPS 23.76 22.27 20.47 19.93 14.52 7.61 7.48 115.63%
DPS 5.33 3.20 3.52 3.52 3.52 7.77 7.45 -19.95%
NAPS 2.2914 2.1849 2.1305 2.1548 2.1115 1.9928 1.9651 10.75%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.83 0.85 0.88 1.01 0.96 1.00 0.98 -
P/RPS 0.28 0.30 0.33 0.41 0.42 0.47 0.48 -30.11%
P/EPS 3.72 4.07 4.58 5.40 7.05 14.01 13.98 -58.52%
EY 26.86 24.58 21.84 18.50 14.18 7.14 7.15 141.07%
DY 6.02 3.53 3.75 3.27 3.44 7.30 7.14 -10.72%
P/NAPS 0.39 0.41 0.44 0.50 0.48 0.53 0.53 -18.44%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 17/02/06 15/11/05 18/08/05 16/05/05 21/02/05 02/11/04 20/08/04 -
Price 0.92 0.80 0.90 0.91 0.88 0.94 0.92 -
P/RPS 0.31 0.28 0.34 0.37 0.38 0.44 0.45 -21.94%
P/EPS 4.13 3.83 4.68 4.87 6.46 13.17 13.13 -53.65%
EY 24.23 26.12 21.35 20.53 15.47 7.59 7.62 115.78%
DY 5.43 3.75 3.67 3.63 3.75 7.77 7.61 -20.10%
P/NAPS 0.43 0.39 0.45 0.45 0.44 0.50 0.50 -9.54%

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