[SUNCRN] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
17-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 28.1%
YoY- 99.71%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 136,781 135,696 129,976 124,852 116,523 111,172 108,100 16.90%
PBT 9,319 11,504 10,368 9,223 7,098 5,962 5,602 40.17%
Tax -1,202 -1,565 -1,454 -1,538 -1,099 -953 -210 218.29%
NP 8,117 9,939 8,914 7,685 5,999 5,009 5,392 31.18%
-
NP to SH 8,117 9,939 8,914 7,685 5,999 5,009 5,392 31.18%
-
Tax Rate 12.90% 13.60% 14.02% 16.68% 15.48% 15.98% 3.75% -
Total Cost 128,664 125,757 121,062 117,167 110,524 106,163 102,708 16.12%
-
Net Worth 103,105 101,623 97,913 98,200 97,012 93,797 92,590 7.39%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,045 2,865 2,865 2,865 2,865 2,047 2,047 -0.06%
Div Payout % 25.20% 28.83% 32.14% 37.29% 47.76% 40.87% 37.97% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 103,105 101,623 97,913 98,200 97,012 93,797 92,590 7.39%
NOSH 40,915 40,977 40,968 40,916 40,933 40,959 40,969 -0.08%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.93% 7.32% 6.86% 6.16% 5.15% 4.51% 4.99% -
ROE 7.87% 9.78% 9.10% 7.83% 6.18% 5.34% 5.82% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 334.31 331.15 317.26 305.14 284.66 271.42 263.86 17.00%
EPS 19.84 24.25 21.76 18.78 14.66 12.23 13.16 31.31%
DPS 5.00 7.00 7.00 7.00 7.00 5.00 5.00 0.00%
NAPS 2.52 2.48 2.39 2.40 2.37 2.29 2.26 7.49%
Adjusted Per Share Value based on latest NOSH - 40,916
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 356.09 353.27 338.38 325.04 303.35 289.42 281.42 16.90%
EPS 21.13 25.87 23.21 20.01 15.62 13.04 14.04 31.16%
DPS 5.33 7.46 7.46 7.46 7.46 5.33 5.33 0.00%
NAPS 2.6842 2.6456 2.5491 2.5565 2.5256 2.4419 2.4105 7.39%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.99 0.95 0.98 0.92 0.89 0.89 0.91 -
P/RPS 0.30 0.29 0.31 0.30 0.31 0.33 0.34 -7.97%
P/EPS 4.99 3.92 4.50 4.90 6.07 7.28 6.91 -19.42%
EY 20.04 25.53 22.20 20.42 16.47 13.74 14.46 24.18%
DY 5.05 7.37 7.14 7.61 7.87 5.62 5.49 -5.39%
P/NAPS 0.39 0.38 0.41 0.38 0.38 0.39 0.40 -1.66%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 02/03/09 19/11/08 28/08/08 17/06/08 15/02/08 27/11/07 28/08/07 -
Price 0.94 0.85 0.99 0.91 0.89 0.81 0.92 -
P/RPS 0.28 0.26 0.31 0.30 0.31 0.30 0.35 -13.76%
P/EPS 4.74 3.50 4.55 4.85 6.07 6.62 6.99 -22.72%
EY 21.10 28.54 21.98 20.64 16.47 15.10 14.31 29.39%
DY 5.32 8.24 7.07 7.69 7.87 6.17 5.43 -1.34%
P/NAPS 0.37 0.34 0.41 0.38 0.38 0.35 0.41 -6.58%

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