[SUNCRN] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 46.69%
YoY- -58.4%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 54,432 33,652 37,348 28,866 34,393 29,269 28,497 11.37%
PBT 1,684 -269 2,364 1,115 3,318 2,173 189 43.93%
Tax -567 -89 -601 170 -229 -313 127 -
NP 1,117 -358 1,763 1,285 3,089 1,860 316 23.39%
-
NP to SH 1,117 -358 1,763 1,285 3,089 1,860 316 23.39%
-
Tax Rate 33.67% - 25.42% -15.25% 6.90% 14.40% -67.20% -
Total Cost 53,315 34,010 35,585 27,581 31,304 27,409 28,181 11.20%
-
Net Worth 108,629 108,169 108,867 101,899 97,913 92,590 87,412 3.68%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 2,031 - - - - -
Div Payout % - - 115.21% - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 108,629 108,169 108,867 101,899 97,913 92,590 87,412 3.68%
NOSH 38,384 38,494 40,622 40,923 40,968 40,969 41,038 -1.10%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.05% -1.06% 4.72% 4.45% 8.98% 6.35% 1.11% -
ROE 1.03% -0.33% 1.62% 1.26% 3.15% 2.01% 0.36% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 141.81 87.42 91.94 70.54 83.95 71.44 69.44 12.62%
EPS 2.91 -0.93 4.34 3.14 7.54 4.54 0.77 24.78%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 2.81 2.68 2.49 2.39 2.26 2.13 4.84%
Adjusted Per Share Value based on latest NOSH - 40,923
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 141.71 87.61 97.23 75.15 89.54 76.20 74.19 11.37%
EPS 2.91 -0.93 4.59 3.35 8.04 4.84 0.82 23.47%
DPS 0.00 0.00 5.29 0.00 0.00 0.00 0.00 -
NAPS 2.828 2.8161 2.8342 2.6528 2.5491 2.4105 2.2757 3.68%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.45 1.78 1.76 0.94 0.98 0.91 0.98 -
P/RPS 1.02 2.04 1.91 1.33 1.17 1.27 1.41 -5.24%
P/EPS 49.83 -191.40 40.55 29.94 13.00 20.04 127.27 -14.45%
EY 2.01 -0.52 2.47 3.34 7.69 4.99 0.79 16.82%
DY 0.00 0.00 2.84 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.63 0.66 0.38 0.41 0.40 0.46 1.73%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 03/08/11 20/08/10 20/08/09 28/08/08 28/08/07 29/08/06 -
Price 1.60 1.67 1.87 1.07 0.99 0.92 0.89 -
P/RPS 1.13 1.91 2.03 1.52 1.18 1.29 1.28 -2.05%
P/EPS 54.98 -179.57 43.09 34.08 13.13 20.26 115.58 -11.63%
EY 1.82 -0.56 2.32 2.93 7.62 4.93 0.87 13.07%
DY 0.00 0.00 2.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.70 0.43 0.41 0.41 0.42 5.21%

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