[SUNCRN] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 88.53%
YoY- 53.54%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 116,523 110,913 121,592 93,687 90,117 76,408 69,285 9.04%
PBT 7,098 3,100 9,271 5,633 3,451 3,735 1,889 24.67%
Tax -1,099 532 -145 -55 182 -197 -140 40.95%
NP 5,999 3,632 9,126 5,578 3,633 3,538 1,749 22.79%
-
NP to SH 5,999 3,632 9,126 5,578 3,633 3,538 1,749 22.79%
-
Tax Rate 15.48% -17.16% 1.56% 0.98% -5.27% 5.27% 7.41% -
Total Cost 110,524 107,281 112,466 88,109 86,484 72,870 67,536 8.55%
-
Net Worth 97,460 92,130 88,065 81,089 75,772 39,802 46,834 12.98%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 2,866 2,047 2,048 1,228 2,867 1,547 - -
Div Payout % 47.78% 56.37% 22.44% 22.03% 78.92% 43.75% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 97,460 92,130 88,065 81,089 75,772 39,802 46,834 12.98%
NOSH 40,949 40,947 40,960 40,954 40,958 22,112 19,433 13.22%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 5.15% 3.27% 7.51% 5.95% 4.03% 4.63% 2.52% -
ROE 6.16% 3.94% 10.36% 6.88% 4.79% 8.89% 3.73% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 284.55 270.87 296.85 228.76 220.02 345.54 356.53 -3.68%
EPS 14.65 8.87 22.28 13.62 8.87 16.00 9.00 8.45%
DPS 7.00 5.00 5.00 3.00 7.00 7.00 0.00 -
NAPS 2.38 2.25 2.15 1.98 1.85 1.80 2.41 -0.20%
Adjusted Per Share Value based on latest NOSH - 40,963
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 303.35 288.75 316.55 243.90 234.61 198.92 180.37 9.04%
EPS 15.62 9.46 23.76 14.52 9.46 9.21 4.55 22.81%
DPS 7.46 5.33 5.33 3.20 7.46 4.03 0.00 -
NAPS 2.5373 2.3985 2.2927 2.1111 1.9726 1.0362 1.2193 12.98%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.89 0.85 0.83 0.96 1.15 1.11 2.88 -
P/RPS 0.31 0.31 0.28 0.42 0.52 0.32 0.81 -14.78%
P/EPS 6.08 9.58 3.73 7.05 12.97 6.94 32.00 -24.16%
EY 16.46 10.44 26.84 14.19 7.71 14.41 3.13 31.85%
DY 7.87 5.88 6.02 3.13 6.09 6.31 0.00 -
P/NAPS 0.37 0.38 0.39 0.48 0.62 0.62 1.20 -17.79%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 15/02/08 14/02/07 17/02/06 21/02/05 26/02/04 27/02/03 28/02/02 -
Price 0.89 0.88 0.92 0.88 1.21 1.00 2.21 -
P/RPS 0.31 0.32 0.31 0.38 0.55 0.29 0.62 -10.90%
P/EPS 6.08 9.92 4.13 6.46 13.64 6.25 24.56 -20.75%
EY 16.46 10.08 24.22 15.48 7.33 16.00 4.07 26.20%
DY 7.87 5.68 5.43 3.41 5.79 7.00 0.00 -
P/NAPS 0.37 0.39 0.43 0.44 0.65 0.56 0.92 -14.07%

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