[SUNCRN] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 2.38%
YoY- 6.28%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 31,491 26,193 19,681 20,363 17,200 18,233 17,103 -0.64%
PBT 3,967 3,917 393 1,137 739 292 1,593 -0.96%
Tax -37 -558 310 -105 232 277 0 -100.00%
NP 3,930 3,359 703 1,032 971 569 1,593 -0.95%
-
NP to SH 3,930 3,359 703 1,032 971 569 1,593 -0.95%
-
Tax Rate 0.93% 14.25% -78.88% 9.23% -31.39% -94.86% 0.00% -
Total Cost 27,561 22,834 18,978 19,331 16,229 17,664 15,510 -0.60%
-
Net Worth 88,015 81,107 75,613 53,074 46,802 45,792 45,599 -0.69%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 2,046 1,228 2,861 2,063 - - 1,991 -0.02%
Div Payout % 52.08% 36.59% 406.98% 200.00% - - 125.00% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 88,015 81,107 75,613 53,074 46,802 45,792 45,599 -0.69%
NOSH 40,937 40,963 40,872 29,485 19,420 19,486 19,912 -0.76%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 12.48% 12.82% 3.57% 5.07% 5.65% 3.12% 9.31% -
ROE 4.47% 4.14% 0.93% 1.94% 2.07% 1.24% 3.49% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 76.92 63.94 48.15 69.06 88.57 93.57 85.89 0.11%
EPS 9.60 8.20 1.72 3.50 5.00 2.90 8.00 -0.19%
DPS 5.00 3.00 7.00 7.00 0.00 0.00 10.00 0.73%
NAPS 2.15 1.98 1.85 1.80 2.41 2.35 2.29 0.06%
Adjusted Per Share Value based on latest NOSH - 29,485
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 81.98 68.19 51.24 53.01 44.78 47.47 44.53 -0.64%
EPS 10.23 8.74 1.83 2.69 2.53 1.48 4.15 -0.95%
DPS 5.33 3.20 7.45 5.37 0.00 0.00 5.18 -0.03%
NAPS 2.2914 2.1115 1.9685 1.3817 1.2184 1.1922 1.1871 -0.69%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.83 0.96 1.15 1.11 2.88 4.88 0.00 -
P/RPS 1.08 1.50 2.39 1.61 3.25 5.22 0.00 -100.00%
P/EPS 8.65 11.71 66.86 31.71 57.60 167.12 0.00 -100.00%
EY 11.57 8.54 1.50 3.15 1.74 0.60 0.00 -100.00%
DY 6.02 3.13 6.09 6.31 0.00 0.00 0.00 -100.00%
P/NAPS 0.39 0.48 0.62 0.62 1.20 2.08 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 17/02/06 21/02/05 26/02/04 27/02/03 28/02/02 26/02/01 21/02/00 -
Price 0.92 0.88 1.21 1.00 2.21 3.14 4.70 -
P/RPS 1.20 1.38 2.51 1.45 2.50 3.36 5.47 1.62%
P/EPS 9.58 10.73 70.35 28.57 44.20 107.53 58.75 1.94%
EY 10.43 9.32 1.42 3.50 2.26 0.93 1.70 -1.91%
DY 5.43 3.41 5.79 7.00 0.00 0.00 2.13 -0.98%
P/NAPS 0.43 0.44 0.65 0.56 0.92 1.34 2.05 1.67%

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