[SUNCRN] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -83.49%
YoY- -96.75%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 202,808 155,892 155,104 122,439 136,781 116,523 110,913 10.57%
PBT 5,089 1,741 13,875 6,830 9,319 7,098 3,100 8.60%
Tax -2,031 -1,342 -1,599 -1,406 -1,202 -1,099 532 -
NP 3,058 399 12,276 5,424 8,117 5,999 3,632 -2.82%
-
NP to SH 3,058 399 12,276 5,424 8,117 5,999 3,632 -2.82%
-
Tax Rate 39.91% 77.08% 11.52% 20.59% 12.90% 15.48% -17.16% -
Total Cost 199,750 155,493 142,828 117,015 128,664 110,524 107,281 10.90%
-
Net Worth 108,967 107,806 116,653 106,518 103,203 97,460 92,130 2.83%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 6,013 2,048 2,047 2,866 2,047 -
Div Payout % - - 48.98% 37.77% 25.23% 47.78% 56.37% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 108,967 107,806 116,653 106,518 103,203 97,460 92,130 2.83%
NOSH 38,368 38,365 40,087 40,968 40,953 40,949 40,947 -1.07%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.51% 0.26% 7.91% 4.43% 5.93% 5.15% 3.27% -
ROE 2.81% 0.37% 10.52% 5.09% 7.87% 6.16% 3.94% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 528.57 406.34 386.92 298.86 333.99 284.55 270.87 11.77%
EPS 7.97 1.04 30.62 13.24 19.82 14.65 8.87 -1.76%
DPS 0.00 0.00 15.00 5.00 5.00 7.00 5.00 -
NAPS 2.84 2.81 2.91 2.60 2.52 2.38 2.25 3.95%
Adjusted Per Share Value based on latest NOSH - 38,384
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 527.98 405.84 403.79 318.75 356.09 303.35 288.75 10.57%
EPS 7.96 1.04 31.96 14.12 21.13 15.62 9.46 -2.83%
DPS 0.00 0.00 15.65 5.33 5.33 7.46 5.33 -
NAPS 2.8368 2.8066 3.0369 2.7731 2.6868 2.5373 2.3985 2.83%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.70 1.49 2.04 1.24 0.99 0.89 0.85 -
P/RPS 0.32 0.37 0.53 0.41 0.30 0.31 0.31 0.53%
P/EPS 21.33 143.27 6.66 9.37 4.99 6.08 9.58 14.25%
EY 4.69 0.70 15.01 10.68 20.02 16.46 10.44 -12.47%
DY 0.00 0.00 7.35 4.03 5.05 7.87 5.88 -
P/NAPS 0.60 0.53 0.70 0.48 0.39 0.37 0.38 7.90%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 24/02/11 24/02/10 02/03/09 15/02/08 14/02/07 -
Price 1.74 1.65 1.83 1.37 0.94 0.89 0.88 -
P/RPS 0.33 0.41 0.47 0.46 0.28 0.31 0.32 0.51%
P/EPS 21.83 158.65 5.98 10.35 4.74 6.08 9.92 14.03%
EY 4.58 0.63 16.73 9.66 21.09 16.46 10.08 -12.30%
DY 0.00 0.00 8.20 3.65 5.32 7.87 5.68 -
P/NAPS 0.61 0.59 0.63 0.53 0.37 0.37 0.39 7.73%

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