[SUNCRN] QoQ TTM Result on 31-Mar-2007 [#1]

Stock

[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD

Announcement Date

17-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- 5.95%

YoY- -44.81%

Quarter Report

Ann2007Q1(17-5-07)BMSB.doc

Latest QR

Upcoming QR

SUNCRN's Result

SUNCRN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	116,523	111,172	108,100	107,328	110,913	117,686	124,392	-4.25%
YoY %	4.81%	2.84%	0.72%	-3.23%	-5.76%	-5.39%	-	-
Horiz. %	93.67%	89.37%	86.90%	86.28%	89.16%	94.61%	100.00%	-
PBT	7,098	5,962	5,602	3,618	3,100	4,807	5,886	13.25%
YoY %	19.05%	6.43%	54.84%	16.71%	-35.51%	-18.33%	-	-
Horiz. %	120.59%	101.29%	95.17%	61.47%	52.67%	81.67%	100.00%	-
Tax	-1,099	-953	-210	230	532	671	154	-
YoY %	-15.32%	-353.81%	-191.30%	-56.77%	-20.72%	335.71%	-	-
Horiz. %	-713.64%	-618.83%	-136.36%	149.35%	345.45%	435.71%	100.00%	-
NP	5,999	5,009	5,392	3,848	3,632	5,478	6,040	-0.45%
YoY %	19.76%	-7.10%	40.12%	5.95%	-33.70%	-9.30%	-	-
Horiz. %	99.32%	82.93%	89.27%	63.71%	60.13%	90.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,999	5,009	5,392	3,848	3,632	5,478	6,040	-0.45%
YoY %	19.76%	-7.10%	40.12%	5.95%	-33.70%	-9.30%	-	-
Horiz. %	99.32%	82.93%	89.27%	63.71%	60.13%	90.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.48%	15.98%	3.75%	-6.36%	-17.16%	-13.96%	-2.62%	-
YoY %	-3.13%	326.13%	158.96%	62.94%	-22.92%	-432.82%	-	-
Horiz. %	-590.84%	-609.92%	-143.13%	242.75%	654.96%	532.82%	100.00%	-
Total Cost	110,524	106,163	102,708	103,480	107,281	112,208	118,352	-4.44%
YoY %	4.11%	3.36%	-0.75%	-3.54%	-4.39%	-5.19%	-	-
Horiz. %	93.39%	89.70%	86.78%	87.43%	90.65%	94.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	97,012	93,797	92,590	93,780	92,121	89,595	87,412	7.17%
YoY %	3.43%	1.30%	-1.27%	1.80%	2.82%	2.50%	-	-
Horiz. %	110.98%	107.30%	105.92%	107.29%	105.39%	102.50%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	2,865	2,047	2,047	2,047	2,047	2,046	2,046	25.08%
YoY %	39.96%	0.00%	0.00%	0.00%	0.05%	0.00%	-	-
Horiz. %	140.03%	100.05%	100.05%	100.05%	100.05%	100.00%	100.00%	-
Div Payout %	47.76%	40.87%	37.97%	53.20%	56.36%	37.37%	33.89%	-
YoY %	16.86%	7.64%	-28.63%	-5.61%	50.82%	10.27%	-	-
Horiz. %	140.93%	120.60%	112.04%	156.98%	166.30%	110.27%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	97,012	93,797	92,590	93,780	92,121	89,595	87,412	7.17%
YoY %	3.43%	1.30%	-1.27%	1.80%	2.82%	2.50%	-	-
Horiz. %	110.98%	107.30%	105.92%	107.29%	105.39%	102.50%	100.00%	-
NOSH	40,933	40,959	40,969	40,952	40,943	40,911	41,038	-0.17%
YoY %	-0.06%	-0.02%	0.04%	0.02%	0.08%	-0.31%	-	-
Horiz. %	99.74%	99.81%	99.83%	99.79%	99.77%	99.69%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	5.15%	4.51%	4.99%	3.59%	3.27%	4.65%	4.86%	-
YoY %	14.19%	-9.62%	39.00%	9.79%	-29.68%	-4.32%	-	-
Horiz. %	105.97%	92.80%	102.67%	73.87%	67.28%	95.68%	100.00%	-
ROE	6.18%	5.34%	5.82%	4.10%	3.94%	6.11%	6.91%	-
YoY %	15.73%	-8.25%	41.95%	4.06%	-35.52%	-11.58%	-	-
Horiz. %	89.44%	77.28%	84.23%	59.33%	57.02%	88.42%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	284.66	271.42	263.86	262.08	270.90	287.66	303.11	-4.08%
YoY %	4.88%	2.87%	0.68%	-3.26%	-5.83%	-5.10%	-	-
Horiz. %	93.91%	89.55%	87.05%	86.46%	89.37%	94.90%	100.00%	-
EPS	14.66	12.23	13.16	9.40	8.87	13.39	14.72	-0.27%
YoY %	19.87%	-7.07%	40.00%	5.98%	-33.76%	-9.04%	-	-
Horiz. %	99.59%	83.08%	89.40%	63.86%	60.26%	90.96%	100.00%	-
DPS	7.00	5.00	5.00	5.00	5.00	5.00	5.00	25.06%
YoY %	40.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	140.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.37	2.29	2.26	2.29	2.25	2.19	2.13	7.35%
YoY %	3.49%	1.33%	-1.31%	1.78%	2.74%	2.82%	-	-
Horiz. %	111.27%	107.51%	106.10%	107.51%	105.63%	102.82%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 40,952
RPS	303.35	289.42	281.42	279.41	288.75	306.38	323.84	-4.25%
YoY %	4.81%	2.84%	0.72%	-3.23%	-5.75%	-5.39%	-	-
Horiz. %	93.67%	89.37%	86.90%	86.28%	89.16%	94.61%	100.00%	-
EPS	15.62	13.04	14.04	10.02	9.46	14.26	15.72	-0.42%
YoY %	19.79%	-7.12%	40.12%	5.92%	-33.66%	-9.29%	-	-
Horiz. %	99.36%	82.95%	89.31%	63.74%	60.18%	90.71%	100.00%	-
DPS	7.46	5.33	5.33	5.33	5.33	5.33	5.33	25.04%
YoY %	39.96%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	139.96%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.5256	2.4419	2.4105	2.4415	2.3983	2.3325	2.2757	7.17%
YoY %	3.43%	1.30%	-1.27%	1.80%	2.82%	2.50%	-	-
Horiz. %	110.98%	107.30%	105.92%	107.29%	105.39%	102.50%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	0.89	0.89	0.91	0.90	0.85	0.90	0.98	-
P/RPS	0.31	0.33	0.34	0.34	0.31	0.31	0.32	-2.08%
YoY %	-6.06%	-2.94%	0.00%	9.68%	0.00%	-3.12%	-	-
Horiz. %	96.88%	103.12%	106.25%	106.25%	96.88%	96.88%	100.00%	-
P/EPS	6.07	7.28	6.91	9.58	9.58	6.72	6.66	-5.98%
YoY %	-16.62%	5.35%	-27.87%	0.00%	42.56%	0.90%	-	-
Horiz. %	91.14%	109.31%	103.75%	143.84%	143.84%	100.90%	100.00%	-
EY	16.47	13.74	14.46	10.44	10.44	14.88	15.02	6.31%
YoY %	19.87%	-4.98%	38.51%	0.00%	-29.84%	-0.93%	-	-
Horiz. %	109.65%	91.48%	96.27%	69.51%	69.51%	99.07%	100.00%	-
DY	7.87	5.62	5.49	5.56	5.88	5.56	5.10	33.43%
YoY %	40.04%	2.37%	-1.26%	-5.44%	5.76%	9.02%	-	-
Horiz. %	154.31%	110.20%	107.65%	109.02%	115.29%	109.02%	100.00%	-
P/NAPS	0.38	0.39	0.40	0.39	0.38	0.41	0.46	-11.92%
YoY %	-2.56%	-2.50%	2.56%	2.63%	-7.32%	-10.87%	-	-
Horiz. %	82.61%	84.78%	86.96%	84.78%	82.61%	89.13%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	15/02/08	27/11/07	28/08/07	17/05/07	14/02/07	23/11/06	29/08/06	-
Price	0.89	0.81	0.92	0.92	0.88	0.85	0.89	-
P/RPS	0.31	0.30	0.35	0.35	0.32	0.30	0.29	4.53%
YoY %	3.33%	-14.29%	0.00%	9.38%	6.67%	3.45%	-	-
Horiz. %	106.90%	103.45%	120.69%	120.69%	110.34%	103.45%	100.00%	-
P/EPS	6.07	6.62	6.99	9.79	9.92	6.35	6.05	0.21%
YoY %	-8.31%	-5.29%	-28.60%	-1.31%	56.22%	4.96%	-	-
Horiz. %	100.33%	109.42%	115.54%	161.82%	163.97%	104.96%	100.00%	-
EY	16.47	15.10	14.31	10.21	10.08	15.75	16.54	-0.28%
YoY %	9.07%	5.52%	40.16%	1.29%	-36.00%	-4.78%	-	-
Horiz. %	99.58%	91.29%	86.52%	61.73%	60.94%	95.22%	100.00%	-
DY	7.87	6.17	5.43	5.43	5.68	5.88	5.62	25.09%
YoY %	27.55%	13.63%	0.00%	-4.40%	-3.40%	4.63%	-	-
Horiz. %	140.04%	109.79%	96.62%	96.62%	101.07%	104.63%	100.00%	-
P/NAPS	0.38	0.35	0.41	0.40	0.39	0.39	0.42	-6.43%
YoY %	8.57%	-14.63%	2.50%	2.56%	0.00%	-7.14%	-	-
Horiz. %	90.48%	83.33%	97.62%	95.24%	92.86%	92.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos