[SUNCRN] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -28.87%
YoY- -22.45%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 39,802 33,444 36,704 30,984 27,912 34,618 26,162 7.24%
PBT 2,619 2,765 2,789 1,653 1,293 2,372 1,644 8.06%
Tax -392 -560 -441 -330 413 -104 -68 33.88%
NP 2,227 2,205 2,348 1,323 1,706 2,268 1,576 5.92%
-
NP to SH 2,227 2,205 2,348 1,323 1,706 2,268 1,576 5.92%
-
Tax Rate 14.97% 20.25% 15.81% 19.96% -31.94% 4.38% 4.14% -
Total Cost 37,575 31,239 34,356 29,661 26,206 32,350 24,586 7.32%
-
Net Worth 106,198 105,331 101,623 93,797 89,595 83,924 76,548 5.60%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - 122 -
Div Payout % - - - - - - 7.79% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 106,198 105,331 101,623 93,797 89,595 83,924 76,548 5.60%
NOSH 39,626 40,985 40,977 40,959 40,911 40,938 40,935 -0.53%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 5.60% 6.59% 6.40% 4.27% 6.11% 6.55% 6.02% -
ROE 2.10% 2.09% 2.31% 1.41% 1.90% 2.70% 2.06% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 100.44 81.60 89.57 75.64 68.23 84.56 63.91 7.82%
EPS 5.62 5.38 5.73 3.23 4.17 5.54 3.85 6.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 2.68 2.57 2.48 2.29 2.19 2.05 1.87 6.17%
Adjusted Per Share Value based on latest NOSH - 40,959
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 103.62 87.07 95.55 80.66 72.67 90.12 68.11 7.24%
EPS 5.80 5.74 6.11 3.44 4.44 5.90 4.10 5.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
NAPS 2.7647 2.7422 2.6456 2.4419 2.3325 2.1849 1.9928 5.60%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.82 1.15 0.95 0.89 0.90 0.85 1.00 -
P/RPS 1.81 1.41 1.06 1.18 1.32 1.01 1.56 2.50%
P/EPS 32.38 21.38 16.58 27.55 21.58 15.34 25.97 3.74%
EY 3.09 4.68 6.03 3.63 4.63 6.52 3.85 -3.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
P/NAPS 0.68 0.45 0.38 0.39 0.41 0.41 0.53 4.23%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 14/10/10 18/11/09 19/11/08 27/11/07 23/11/06 15/11/05 02/11/04 -
Price 1.78 1.23 0.85 0.81 0.85 0.80 0.94 -
P/RPS 1.77 1.51 0.95 1.07 1.25 0.95 1.47 3.14%
P/EPS 31.67 22.86 14.83 25.08 20.38 14.44 24.42 4.42%
EY 3.16 4.37 6.74 3.99 4.91 6.93 4.10 -4.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
P/NAPS 0.66 0.48 0.34 0.35 0.39 0.39 0.50 4.73%

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