[SUNCRN] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 410.47%
YoY- 1113.92%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 153,340 105,762 137,846 110,940 116,566 110,966 82,664 10.84%
PBT 11,342 3,848 10,638 4,098 -906 5,864 144 106.97%
Tax -1,504 474 -1,604 -894 590 -8 1,142 -
NP 9,838 4,322 9,034 3,204 -316 5,856 1,286 40.34%
-
NP to SH 9,838 4,322 9,034 3,204 -316 5,856 1,286 40.34%
-
Tax Rate 13.26% -12.32% 15.08% 21.82% - 0.14% -793.06% -
Total Cost 143,502 101,440 128,812 107,736 116,882 105,110 81,378 9.91%
-
Net Worth 109,039 101,910 97,875 92,596 86,292 81,902 75,357 6.34%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 4,068 - - - - - - -
Div Payout % 41.36% - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 109,039 101,910 97,875 92,596 86,292 81,902 75,357 6.34%
NOSH 40,686 40,928 40,951 40,971 40,512 40,951 40,955 -0.10%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 6.42% 4.09% 6.55% 2.89% -0.27% 5.28% 1.56% -
ROE 9.02% 4.24% 9.23% 3.46% -0.37% 7.15% 1.71% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 376.88 258.41 336.60 270.77 287.73 270.97 201.84 10.96%
EPS 24.18 10.56 22.06 7.82 -0.78 14.30 3.14 40.50%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.68 2.49 2.39 2.26 2.13 2.00 1.84 6.46%
Adjusted Per Share Value based on latest NOSH - 40,969
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 399.20 275.34 358.86 288.82 303.46 288.89 215.20 10.84%
EPS 25.61 11.25 23.52 8.34 -0.82 15.25 3.35 40.33%
DPS 10.59 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8387 2.6531 2.5481 2.4106 2.2465 2.1322 1.9618 6.34%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.76 0.94 0.98 0.91 0.98 0.88 0.98 -
P/RPS 0.47 0.36 0.29 0.34 0.34 0.32 0.49 -0.69%
P/EPS 7.28 8.90 4.44 11.64 -125.64 6.15 31.21 -21.53%
EY 13.74 11.23 22.51 8.59 -0.80 16.25 3.20 27.47%
DY 5.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.38 0.41 0.40 0.46 0.44 0.53 3.72%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 20/08/10 20/08/09 28/08/08 28/08/07 29/08/06 18/08/05 20/08/04 -
Price 1.87 1.07 0.99 0.92 0.89 0.90 0.92 -
P/RPS 0.50 0.41 0.29 0.34 0.31 0.33 0.46 1.39%
P/EPS 7.73 10.13 4.49 11.76 -114.10 6.29 29.30 -19.90%
EY 12.93 9.87 22.28 8.50 -0.88 15.89 3.41 24.86%
DY 5.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.43 0.41 0.41 0.42 0.45 0.50 5.76%

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