[SUNCRN] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -7.01%
YoY- 2.69%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 110,913 121,592 93,687 90,117 76,408 69,285 75,073 6.71%
PBT 3,100 9,271 5,633 3,451 3,735 1,889 4,593 -6.33%
Tax 532 -145 -55 182 -197 -140 -900 -
NP 3,632 9,126 5,578 3,633 3,538 1,749 3,693 -0.27%
-
NP to SH 3,632 9,126 5,578 3,633 3,538 1,749 3,693 -0.27%
-
Tax Rate -17.16% 1.56% 0.98% -5.27% 5.27% 7.41% 19.60% -
Total Cost 107,281 112,466 88,109 86,484 72,870 67,536 71,380 7.02%
-
Net Worth 92,130 88,065 81,089 75,772 39,802 46,834 45,821 12.33%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,047 2,048 1,228 2,867 1,547 - 1,949 0.82%
Div Payout % 56.37% 22.44% 22.03% 78.92% 43.75% - 52.80% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 92,130 88,065 81,089 75,772 39,802 46,834 45,821 12.33%
NOSH 40,947 40,960 40,954 40,958 22,112 19,433 19,498 13.15%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.27% 7.51% 5.95% 4.03% 4.63% 2.52% 4.92% -
ROE 3.94% 10.36% 6.88% 4.79% 8.89% 3.73% 8.06% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 270.87 296.85 228.76 220.02 345.54 356.53 385.02 -5.68%
EPS 8.87 22.28 13.62 8.87 16.00 9.00 18.94 -11.87%
DPS 5.00 5.00 3.00 7.00 7.00 0.00 10.00 -10.90%
NAPS 2.25 2.15 1.98 1.85 1.80 2.41 2.35 -0.72%
Adjusted Per Share Value based on latest NOSH - 40,872
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 288.75 316.55 243.90 234.61 198.92 180.37 195.44 6.71%
EPS 9.46 23.76 14.52 9.46 9.21 4.55 9.61 -0.26%
DPS 5.33 5.33 3.20 7.46 4.03 0.00 5.08 0.80%
NAPS 2.3985 2.2927 2.1111 1.9726 1.0362 1.2193 1.1929 12.33%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.85 0.83 0.96 1.15 1.11 2.88 4.88 -
P/RPS 0.31 0.28 0.42 0.52 0.32 0.81 1.27 -20.93%
P/EPS 9.58 3.73 7.05 12.97 6.94 32.00 25.77 -15.19%
EY 10.44 26.84 14.19 7.71 14.41 3.13 3.88 17.92%
DY 5.88 6.02 3.13 6.09 6.31 0.00 2.05 19.18%
P/NAPS 0.38 0.39 0.48 0.62 0.62 1.20 2.08 -24.66%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 14/02/07 17/02/06 21/02/05 26/02/04 27/02/03 28/02/02 26/02/01 -
Price 0.88 0.92 0.88 1.21 1.00 2.21 3.14 -
P/RPS 0.32 0.31 0.38 0.55 0.29 0.62 0.82 -14.50%
P/EPS 9.92 4.13 6.46 13.64 6.25 24.56 16.58 -8.20%
EY 10.08 24.22 15.48 7.33 16.00 4.07 6.03 8.93%
DY 5.68 5.43 3.41 5.79 7.00 0.00 3.18 10.14%
P/NAPS 0.39 0.43 0.44 0.65 0.56 0.92 1.34 -18.58%

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