[SUNCRN] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 81.73%
YoY- 43.91%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 36,704 30,984 27,912 34,618 26,162 22,114 21,148 9.61%
PBT 2,789 1,653 1,293 2,372 1,644 1,606 973 19.16%
Tax -441 -330 413 -104 -68 -77 35 -
NP 2,348 1,323 1,706 2,268 1,576 1,529 1,008 15.11%
-
NP to SH 2,348 1,323 1,706 2,268 1,576 1,529 1,008 15.11%
-
Tax Rate 15.81% 19.96% -31.94% 4.38% 4.14% 4.79% -3.60% -
Total Cost 34,356 29,661 26,206 32,350 24,586 20,585 20,140 9.30%
-
Net Worth 101,623 93,797 89,595 83,924 76,548 75,015 49,236 12.82%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - 122 - - -
Div Payout % - - - - 7.79% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 101,623 93,797 89,595 83,924 76,548 75,015 49,236 12.82%
NOSH 40,977 40,959 40,911 40,938 40,935 40,991 19,384 13.27%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.40% 4.27% 6.11% 6.55% 6.02% 6.91% 4.77% -
ROE 2.31% 1.41% 1.90% 2.70% 2.06% 2.04% 2.05% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 89.57 75.64 68.23 84.56 63.91 53.95 109.10 -3.23%
EPS 5.73 3.23 4.17 5.54 3.85 3.73 5.20 1.62%
DPS 0.00 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 2.48 2.29 2.19 2.05 1.87 1.83 2.54 -0.39%
Adjusted Per Share Value based on latest NOSH - 40,938
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 95.55 80.66 72.67 90.12 68.11 57.57 55.06 9.61%
EPS 6.11 3.44 4.44 5.90 4.10 3.98 2.62 15.14%
DPS 0.00 0.00 0.00 0.00 0.32 0.00 0.00 -
NAPS 2.6456 2.4419 2.3325 2.1849 1.9928 1.9529 1.2818 12.82%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.95 0.89 0.90 0.85 1.00 1.20 1.10 -
P/RPS 1.06 1.18 1.32 1.01 1.56 2.22 1.01 0.80%
P/EPS 16.58 27.55 21.58 15.34 25.97 32.17 21.15 -3.97%
EY 6.03 3.63 4.63 6.52 3.85 3.11 4.73 4.12%
DY 0.00 0.00 0.00 0.00 0.30 0.00 0.00 -
P/NAPS 0.38 0.39 0.41 0.41 0.53 0.66 0.43 -2.03%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 27/11/07 23/11/06 15/11/05 02/11/04 04/02/04 21/11/02 -
Price 0.85 0.81 0.85 0.80 0.94 1.14 1.10 -
P/RPS 0.95 1.07 1.25 0.95 1.47 2.11 1.01 -1.01%
P/EPS 14.83 25.08 20.38 14.44 24.42 30.56 21.15 -5.73%
EY 6.74 3.99 4.91 6.93 4.10 3.27 4.73 6.07%
DY 0.00 0.00 0.00 0.00 0.32 0.00 0.00 -
P/NAPS 0.34 0.35 0.39 0.39 0.50 0.62 0.43 -3.83%

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