[SUNCRN] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
02-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 51.25%
YoY- 3.07%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 30,984 27,912 34,618 26,162 22,114 21,148 18,783 8.69%
PBT 1,653 1,293 2,372 1,644 1,606 973 543 20.37%
Tax -330 413 -104 -68 -77 35 -259 4.11%
NP 1,323 1,706 2,268 1,576 1,529 1,008 284 29.21%
-
NP to SH 1,323 1,706 2,268 1,576 1,529 1,008 284 29.21%
-
Tax Rate 19.96% -31.94% 4.38% 4.14% 4.79% -3.60% 47.70% -
Total Cost 29,661 26,206 32,350 24,586 20,585 20,140 18,499 8.18%
-
Net Worth 93,797 89,595 83,924 76,548 75,015 49,236 45,440 12.83%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 122 - - - -
Div Payout % - - - 7.79% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 93,797 89,595 83,924 76,548 75,015 49,236 45,440 12.83%
NOSH 40,959 40,911 40,938 40,935 40,991 19,384 18,933 13.71%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 4.27% 6.11% 6.55% 6.02% 6.91% 4.77% 1.51% -
ROE 1.41% 1.90% 2.70% 2.06% 2.04% 2.05% 0.63% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 75.64 68.23 84.56 63.91 53.95 109.10 99.21 -4.41%
EPS 3.23 4.17 5.54 3.85 3.73 5.20 1.50 13.63%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 2.29 2.19 2.05 1.87 1.83 2.54 2.40 -0.77%
Adjusted Per Share Value based on latest NOSH - 40,935
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 80.66 72.67 90.12 68.11 57.57 55.06 48.90 8.69%
EPS 3.44 4.44 5.90 4.10 3.98 2.62 0.74 29.17%
DPS 0.00 0.00 0.00 0.32 0.00 0.00 0.00 -
NAPS 2.4419 2.3325 2.1849 1.9928 1.9529 1.2818 1.183 12.83%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.89 0.90 0.85 1.00 1.20 1.10 2.18 -
P/RPS 1.18 1.32 1.01 1.56 2.22 1.01 2.20 -9.85%
P/EPS 27.55 21.58 15.34 25.97 32.17 21.15 145.33 -24.19%
EY 3.63 4.63 6.52 3.85 3.11 4.73 0.69 31.86%
DY 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.41 0.53 0.66 0.43 0.91 -13.16%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 23/11/06 15/11/05 02/11/04 04/02/04 21/11/02 27/11/01 -
Price 0.81 0.85 0.80 0.94 1.14 1.10 2.22 -
P/RPS 1.07 1.25 0.95 1.47 2.11 1.01 2.24 -11.58%
P/EPS 25.08 20.38 14.44 24.42 30.56 21.15 148.00 -25.60%
EY 3.99 4.91 6.93 4.10 3.27 4.73 0.68 34.28%
DY 0.00 0.00 0.00 0.32 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.39 0.50 0.62 0.43 0.92 -14.87%

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