[SUNCRN] YoY Cumulative 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- -78.65%
YoY- -26.63%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 48,734 46,431 42,268 39,322 24,015 34,530 26,201 10.88%
PBT 884 1,221 1,916 3,307 809 2,001 -124 -
Tax -231 -331 -257 -152 67 -573 -134 9.49%
NP 653 890 1,659 3,155 876 1,428 -258 -
-
NP to SH 653 890 1,659 3,155 876 1,428 -258 -
-
Tax Rate 26.13% 27.11% 13.41% 4.60% -8.28% 28.64% - -
Total Cost 48,081 45,541 40,609 36,167 23,139 33,102 26,459 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 - - - - 818 - - -
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 0.58% 0.83% 1.47% 2.92% 0.84% 1.45% -0.28% -
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 126.87 121.03 109.30 96.47 58.67 84.39 63.98 12.07%
EPS 1.70 2.32 4.29 7.74 2.14 3.49 -0.63 -
DPS 0.00 0.00 0.00 0.00 2.00 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 126.87 120.88 110.04 102.37 62.52 89.89 68.21 10.88%
EPS 1.70 2.32 4.32 8.21 2.28 3.72 -0.67 -
DPS 0.00 0.00 0.00 0.00 2.13 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 1.37 1.05 1.72 1.40 1.48 1.09 1.41 -0.47%
P/EPS 102.35 54.74 43.82 17.44 40.65 26.36 -142.86 -
EY 0.98 1.83 2.28 5.73 2.46 3.79 -0.70 -
DY 0.00 0.00 0.00 0.00 2.30 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 1.39 1.16 1.88 1.53 1.57 1.08 1.44 -0.58%
P/EPS 103.53 60.34 47.79 19.12 42.99 26.07 -146.03 -
EY 0.97 1.66 2.09 5.23 2.33 3.84 -0.68 -
DY 0.00 0.00 0.00 0.00 2.17 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