[SUNCRN] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
02-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -11.32%
YoY- 35.31%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 155,892 155,104 122,439 136,781 116,523 110,913 121,592 4.22%
PBT 1,741 13,875 6,830 9,319 7,098 3,100 9,271 -24.31%
Tax -1,342 -1,599 -1,406 -1,202 -1,099 532 -145 44.87%
NP 399 12,276 5,424 8,117 5,999 3,632 9,126 -40.63%
-
NP to SH 399 12,276 5,424 8,117 5,999 3,632 9,126 -40.63%
-
Tax Rate 77.08% 11.52% 20.59% 12.90% 15.48% -17.16% 1.56% -
Total Cost 155,493 142,828 117,015 128,664 110,524 107,281 112,466 5.54%
-
Net Worth 107,806 116,653 106,518 103,203 97,460 92,130 88,065 3.42%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - 6,013 2,048 2,047 2,866 2,047 2,048 -
Div Payout % - 48.98% 37.77% 25.23% 47.78% 56.37% 22.44% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 107,806 116,653 106,518 103,203 97,460 92,130 88,065 3.42%
NOSH 38,365 40,087 40,968 40,953 40,949 40,947 40,960 -1.08%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 0.26% 7.91% 4.43% 5.93% 5.15% 3.27% 7.51% -
ROE 0.37% 10.52% 5.09% 7.87% 6.16% 3.94% 10.36% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 406.34 386.92 298.86 333.99 284.55 270.87 296.85 5.36%
EPS 1.04 30.62 13.24 19.82 14.65 8.87 22.28 -39.98%
DPS 0.00 15.00 5.00 5.00 7.00 5.00 5.00 -
NAPS 2.81 2.91 2.60 2.52 2.38 2.25 2.15 4.56%
Adjusted Per Share Value based on latest NOSH - 40,915
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 405.84 403.79 318.75 356.09 303.35 288.75 316.55 4.22%
EPS 1.04 31.96 14.12 21.13 15.62 9.46 23.76 -40.62%
DPS 0.00 15.65 5.33 5.33 7.46 5.33 5.33 -
NAPS 2.8066 3.0369 2.7731 2.6868 2.5373 2.3985 2.2927 3.42%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.49 2.04 1.24 0.99 0.89 0.85 0.83 -
P/RPS 0.37 0.53 0.41 0.30 0.31 0.31 0.28 4.75%
P/EPS 143.27 6.66 9.37 4.99 6.08 9.58 3.73 83.63%
EY 0.70 15.01 10.68 20.02 16.46 10.44 26.84 -45.52%
DY 0.00 7.35 4.03 5.05 7.87 5.88 6.02 -
P/NAPS 0.53 0.70 0.48 0.39 0.37 0.38 0.39 5.24%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 24/02/11 24/02/10 02/03/09 15/02/08 14/02/07 17/02/06 -
Price 1.65 1.83 1.37 0.94 0.89 0.88 0.92 -
P/RPS 0.41 0.47 0.46 0.28 0.31 0.32 0.31 4.76%
P/EPS 158.65 5.98 10.35 4.74 6.08 9.92 4.13 83.63%
EY 0.63 16.73 9.66 21.09 16.46 10.08 24.22 -45.55%
DY 0.00 8.20 3.65 5.32 7.87 5.68 5.43 -
P/NAPS 0.59 0.63 0.53 0.37 0.37 0.39 0.43 5.41%

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