[SUNCRN] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -6.8%
YoY- -1.56%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 122,439 117,479 120,739 126,266 136,781 135,696 129,976 -3.89%
PBT 6,831 5,900 5,924 8,127 9,319 11,504 10,368 -24.22%
Tax -1,406 -282 -163 -562 -1,202 -1,565 -1,454 -2.20%
NP 5,425 5,618 5,761 7,565 8,117 9,939 8,914 -28.11%
-
NP to SH 5,425 5,618 5,761 7,565 8,117 9,939 8,914 -28.11%
-
Tax Rate 20.58% 4.78% 2.75% 6.92% 12.90% 13.60% 14.02% -
Total Cost 117,014 111,861 114,978 118,701 128,664 125,757 121,062 -2.23%
-
Net Worth 81,707 105,331 101,899 104,792 103,105 101,623 97,913 -11.33%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 818 2,864 2,864 2,864 2,045 2,865 2,865 -56.54%
Div Payout % 15.09% 50.99% 49.72% 37.86% 25.20% 28.83% 32.14% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 81,707 105,331 101,899 104,792 103,105 101,623 97,913 -11.33%
NOSH 40,853 40,985 40,923 40,934 40,915 40,977 40,968 -0.18%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.43% 4.78% 4.77% 5.99% 5.93% 7.32% 6.86% -
ROE 6.64% 5.33% 5.65% 7.22% 7.87% 9.78% 9.10% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 299.70 286.64 295.04 308.46 334.31 331.15 317.26 -3.71%
EPS 13.28 13.71 14.08 18.48 19.84 24.25 21.76 -27.98%
DPS 2.00 7.00 7.00 7.00 5.00 7.00 7.00 -56.52%
NAPS 2.00 2.57 2.49 2.56 2.52 2.48 2.39 -11.16%
Adjusted Per Share Value based on latest NOSH - 40,934
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 318.75 305.84 314.33 328.72 356.09 353.27 338.38 -3.89%
EPS 14.12 14.63 15.00 19.69 21.13 25.87 23.21 -28.13%
DPS 2.13 7.46 7.46 7.46 5.33 7.46 7.46 -56.54%
NAPS 2.1271 2.7422 2.6528 2.7281 2.6842 2.6456 2.5491 -11.33%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.24 1.15 0.94 0.87 0.99 0.95 0.98 -
P/RPS 0.41 0.40 0.32 0.28 0.30 0.29 0.31 20.42%
P/EPS 9.34 8.39 6.68 4.71 4.99 3.92 4.50 62.49%
EY 10.71 11.92 14.98 21.24 20.04 25.53 22.20 -38.40%
DY 1.61 6.09 7.45 8.05 5.05 7.37 7.14 -62.85%
P/NAPS 0.62 0.45 0.38 0.34 0.39 0.38 0.41 31.64%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 18/11/09 20/08/09 20/05/09 02/03/09 19/11/08 28/08/08 -
Price 1.37 1.23 1.07 0.92 0.94 0.85 0.99 -
P/RPS 0.46 0.43 0.36 0.30 0.28 0.26 0.31 30.00%
P/EPS 10.32 8.97 7.60 4.98 4.74 3.50 4.55 72.37%
EY 9.69 11.14 13.16 20.09 21.10 28.54 21.98 -41.98%
DY 1.46 5.69 6.54 7.61 5.32 8.24 7.07 -64.96%
P/NAPS 0.69 0.48 0.43 0.36 0.37 0.34 0.41 41.35%

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