[SUNCRN] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
14-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -3.16%
YoY- 63.65%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 201,990 157,048 155,296 115,100 140,836 117,938 114,926 9.84%
PBT 3,884 5,209 10,766 6,252 10,810 4,936 1,120 23.00%
Tax -3,313 -1,986 -1,240 -430 -1,657 -1,036 944 -
NP 570 3,222 9,526 5,821 9,153 3,900 2,064 -19.28%
-
NP to SH 570 3,222 9,526 5,821 9,153 3,900 2,064 -19.28%
-
Tax Rate 85.30% 38.13% 11.52% 6.88% 15.33% 20.99% -84.29% -
Total Cost 201,420 153,825 145,769 109,278 131,682 114,038 112,862 10.12%
-
Net Worth 106,421 110,073 108,123 105,259 101,582 93,813 89,685 2.89%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 106,421 110,073 108,123 105,259 101,582 93,813 89,685 2.89%
NOSH 38,558 38,487 40,344 40,956 40,960 40,966 40,952 -0.99%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.28% 2.05% 6.13% 5.06% 6.50% 3.31% 1.80% -
ROE 0.54% 2.93% 8.81% 5.53% 9.01% 4.16% 2.30% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 523.85 408.05 384.93 281.03 343.83 287.89 280.63 10.95%
EPS 1.48 8.37 23.61 14.21 22.35 9.52 5.04 -18.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.76 2.86 2.68 2.57 2.48 2.29 2.19 3.92%
Adjusted Per Share Value based on latest NOSH - 39,626
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 525.86 408.85 404.29 299.65 366.65 307.04 299.20 9.84%
EPS 1.49 8.39 24.80 15.16 23.83 10.15 5.37 -19.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7705 2.8656 2.8148 2.7403 2.6446 2.4423 2.3349 2.88%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.56 1.37 1.82 1.15 0.95 0.89 0.90 -
P/RPS 0.30 0.34 0.47 0.41 0.28 0.31 0.32 -1.06%
P/EPS 105.41 16.36 7.71 8.09 4.25 9.35 17.86 34.39%
EY 0.95 6.11 12.97 12.36 23.52 10.70 5.60 -25.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.48 0.68 0.45 0.38 0.39 0.41 5.63%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 21/11/11 14/10/10 18/11/09 19/11/08 27/11/07 23/11/06 -
Price 1.59 1.44 1.78 1.23 0.85 0.81 0.85 -
P/RPS 0.30 0.35 0.46 0.44 0.25 0.28 0.30 0.00%
P/EPS 107.43 17.20 7.54 8.65 3.80 8.51 16.87 36.10%
EY 0.93 5.81 13.27 11.56 26.29 11.75 5.93 -26.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.50 0.66 0.48 0.34 0.35 0.39 6.83%

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