[SUNCRN] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -56.83%
YoY- -38.66%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 185,724 169,072 157,288 96,060 138,120 104,804 119,144 7.67%
PBT 4,884 7,664 13,228 3,236 8,004 -496 -2,568 -
Tax -1,324 -1,028 -608 268 -2,292 -536 672 -
NP 3,560 6,636 12,620 3,504 5,712 -1,032 -1,896 -
-
NP to SH 3,560 6,636 12,620 3,504 5,712 -1,032 -1,896 -
-
Tax Rate 27.11% 13.41% 4.60% -8.28% 28.64% - - -
Total Cost 182,164 162,436 144,668 92,556 132,408 105,836 121,040 7.04%
-
Net Worth 107,797 112,920 108,020 104,792 98,200 93,780 87,853 3.46%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - 3,274 - - - -
Div Payout % - - - 93.46% - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 107,797 112,920 108,020 104,792 98,200 93,780 87,853 3.46%
NOSH 38,362 38,671 40,762 40,934 40,916 40,952 40,862 -1.04%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.92% 3.92% 8.02% 3.65% 4.14% -0.98% -1.59% -
ROE 3.30% 5.88% 11.68% 3.34% 5.82% -1.10% -2.16% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 484.13 437.20 385.87 234.67 337.56 255.92 291.58 8.80%
EPS 9.28 17.16 30.96 8.56 13.96 -2.52 -4.64 -
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.81 2.92 2.65 2.56 2.40 2.29 2.15 4.55%
Adjusted Per Share Value based on latest NOSH - 40,934
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 483.51 440.16 409.48 250.08 359.58 272.84 310.18 7.67%
EPS 9.27 17.28 32.85 9.12 14.87 -2.69 -4.94 -
DPS 0.00 0.00 0.00 8.53 0.00 0.00 0.00 -
NAPS 2.8064 2.9397 2.8122 2.7281 2.5565 2.4415 2.2871 3.46%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.27 1.88 1.35 0.87 0.92 0.90 1.17 -
P/RPS 0.26 0.43 0.35 0.37 0.27 0.35 0.40 -6.92%
P/EPS 13.69 10.96 4.36 10.16 6.59 -35.71 -25.22 -
EY 7.31 9.13 22.93 9.84 15.17 -2.80 -3.97 -
DY 0.00 0.00 0.00 9.20 0.00 0.00 0.00 -
P/NAPS 0.45 0.64 0.51 0.34 0.38 0.39 0.54 -2.99%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 16/05/12 25/04/11 21/05/10 20/05/09 17/06/08 17/05/07 16/05/06 -
Price 1.40 2.05 1.48 0.92 0.91 0.92 1.15 -
P/RPS 0.29 0.47 0.38 0.39 0.27 0.36 0.39 -4.81%
P/EPS 15.09 11.95 4.78 10.75 6.52 -36.51 -24.78 -
EY 6.63 8.37 20.92 9.30 15.34 -2.74 -4.03 -
DY 0.00 0.00 0.00 8.70 0.00 0.00 0.00 -
P/NAPS 0.50 0.70 0.56 0.36 0.38 0.40 0.53 -0.96%

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