[SUNCRN] YoY Annual (Unaudited) Result on 31-Dec-2005 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
17-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
YoY- 63.61%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 136,781 116,523 110,913 121,592 93,687 90,117 76,408 10.18%
PBT 9,319 7,098 3,100 9,271 5,633 3,451 3,735 16.44%
Tax -1,202 -1,099 532 -145 -55 182 -197 35.14%
NP 8,117 5,999 3,632 9,126 5,578 3,633 3,538 14.82%
-
NP to SH 8,117 5,999 3,632 9,126 5,578 3,633 3,538 14.82%
-
Tax Rate 12.90% 15.48% -17.16% 1.56% 0.98% -5.27% 5.27% -
Total Cost 128,664 110,524 107,281 112,466 88,109 86,484 72,870 9.92%
-
Net Worth 103,203 97,460 92,130 88,065 81,089 75,772 39,802 17.19%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 2,047 2,866 2,047 2,048 1,228 2,867 1,547 4.77%
Div Payout % 25.23% 47.78% 56.37% 22.44% 22.03% 78.92% 43.75% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 103,203 97,460 92,130 88,065 81,089 75,772 39,802 17.19%
NOSH 40,953 40,949 40,947 40,960 40,954 40,958 22,112 10.80%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 5.93% 5.15% 3.27% 7.51% 5.95% 4.03% 4.63% -
ROE 7.87% 6.16% 3.94% 10.36% 6.88% 4.79% 8.89% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 333.99 284.55 270.87 296.85 228.76 220.02 345.54 -0.56%
EPS 19.82 14.65 8.87 22.28 13.62 8.87 16.00 3.62%
DPS 5.00 7.00 5.00 5.00 3.00 7.00 7.00 -5.44%
NAPS 2.52 2.38 2.25 2.15 1.98 1.85 1.80 5.76%
Adjusted Per Share Value based on latest NOSH - 40,937
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 356.09 303.35 288.75 316.55 243.90 234.61 198.92 10.18%
EPS 21.13 15.62 9.46 23.76 14.52 9.46 9.21 14.82%
DPS 5.33 7.46 5.33 5.33 3.20 7.46 4.03 4.76%
NAPS 2.6868 2.5373 2.3985 2.2927 2.1111 1.9726 1.0362 17.19%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.99 0.89 0.85 0.83 0.96 1.15 1.11 -
P/RPS 0.30 0.31 0.31 0.28 0.42 0.52 0.32 -1.06%
P/EPS 4.99 6.08 9.58 3.73 7.05 12.97 6.94 -5.34%
EY 20.02 16.46 10.44 26.84 14.19 7.71 14.41 5.62%
DY 5.05 7.87 5.88 6.02 3.13 6.09 6.31 -3.64%
P/NAPS 0.39 0.37 0.38 0.39 0.48 0.62 0.62 -7.42%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 02/03/09 15/02/08 14/02/07 17/02/06 21/02/05 26/02/04 27/02/03 -
Price 0.94 0.89 0.88 0.92 0.88 1.21 1.00 -
P/RPS 0.28 0.31 0.32 0.31 0.38 0.55 0.29 -0.58%
P/EPS 4.74 6.08 9.92 4.13 6.46 13.64 6.25 -4.50%
EY 21.09 16.46 10.08 24.22 15.48 7.33 16.00 4.70%
DY 5.32 7.87 5.68 5.43 3.41 5.79 7.00 -4.46%
P/NAPS 0.37 0.37 0.39 0.43 0.44 0.65 0.56 -6.66%

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