[SUNCRN] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -14.58%
YoY- -26.63%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 194,936 185,724 169,072 157,288 96,060 138,120 104,804 10.88%
PBT 3,536 4,884 7,664 13,228 3,236 8,004 -496 -
Tax -924 -1,324 -1,028 -608 268 -2,292 -536 9.49%
NP 2,612 3,560 6,636 12,620 3,504 5,712 -1,032 -
-
NP to SH 2,612 3,560 6,636 12,620 3,504 5,712 -1,032 -
-
Tax Rate 26.13% 27.11% 13.41% 4.60% -8.28% 28.64% - -
Total Cost 192,324 182,164 162,436 144,668 92,556 132,408 105,836 10.45%
-
Net Worth 113,314 107,797 112,920 108,020 104,792 98,200 93,780 3.20%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - 3,274 - - -
Div Payout % - - - - 93.46% - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 113,314 107,797 112,920 108,020 104,792 98,200 93,780 3.20%
NOSH 38,411 38,362 38,671 40,762 40,934 40,916 40,952 -1.06%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.34% 1.92% 3.92% 8.02% 3.65% 4.14% -0.98% -
ROE 2.31% 3.30% 5.88% 11.68% 3.34% 5.82% -1.10% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 507.49 484.13 437.20 385.87 234.67 337.56 255.92 12.07%
EPS 6.80 9.28 17.16 30.96 8.56 13.96 -2.52 -
DPS 0.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.95 2.81 2.92 2.65 2.56 2.40 2.29 4.30%
Adjusted Per Share Value based on latest NOSH - 38,411
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 507.49 483.51 440.16 409.48 250.08 359.58 272.84 10.88%
EPS 6.80 9.27 17.28 32.85 9.12 14.87 -2.69 -
DPS 0.00 0.00 0.00 0.00 8.53 0.00 0.00 -
NAPS 2.95 2.8064 2.9397 2.8122 2.7281 2.5565 2.4415 3.20%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.74 1.27 1.88 1.35 0.87 0.92 0.90 -
P/RPS 0.34 0.26 0.43 0.35 0.37 0.27 0.35 -0.48%
P/EPS 25.59 13.69 10.96 4.36 10.16 6.59 -35.71 -
EY 3.91 7.31 9.13 22.93 9.84 15.17 -2.80 -
DY 0.00 0.00 0.00 0.00 9.20 0.00 0.00 -
P/NAPS 0.59 0.45 0.64 0.51 0.34 0.38 0.39 7.13%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 17/05/13 16/05/12 25/04/11 21/05/10 20/05/09 17/06/08 17/05/07 -
Price 1.76 1.40 2.05 1.48 0.92 0.91 0.92 -
P/RPS 0.35 0.29 0.47 0.38 0.39 0.27 0.36 -0.46%
P/EPS 25.88 15.09 11.95 4.78 10.75 6.52 -36.51 -
EY 3.86 6.63 8.37 20.92 9.30 15.34 -2.74 -
DY 0.00 0.00 0.00 0.00 8.70 0.00 0.00 -
P/NAPS 0.60 0.50 0.70 0.56 0.36 0.38 0.40 6.98%

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