[SUNCRN] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -54.02%
YoY- -31.88%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 24,718 31,491 26,193 19,681 20,363 17,200 18,233 5.20%
PBT 2,260 3,967 3,917 393 1,137 739 292 40.62%
Tax -176 -37 -558 310 -105 232 277 -
NP 2,084 3,930 3,359 703 1,032 971 569 24.14%
-
NP to SH 2,084 3,930 3,359 703 1,032 971 569 24.14%
-
Tax Rate 7.79% 0.93% 14.25% -78.88% 9.23% -31.39% -94.86% -
Total Cost 22,634 27,561 22,834 18,978 19,331 16,229 17,664 4.21%
-
Net Worth 92,121 88,015 81,107 75,613 53,074 46,802 45,792 12.34%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,047 2,046 1,228 2,861 2,063 - - -
Div Payout % 98.23% 52.08% 36.59% 406.98% 200.00% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 92,121 88,015 81,107 75,613 53,074 46,802 45,792 12.34%
NOSH 40,943 40,937 40,963 40,872 29,485 19,420 19,486 13.16%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 8.43% 12.48% 12.82% 3.57% 5.07% 5.65% 3.12% -
ROE 2.26% 4.47% 4.14% 0.93% 1.94% 2.07% 1.24% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 60.37 76.92 63.94 48.15 69.06 88.57 93.57 -7.04%
EPS 5.09 9.60 8.20 1.72 3.50 5.00 2.90 9.82%
DPS 5.00 5.00 3.00 7.00 7.00 0.00 0.00 -
NAPS 2.25 2.15 1.98 1.85 1.80 2.41 2.35 -0.72%
Adjusted Per Share Value based on latest NOSH - 40,872
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 64.35 81.98 68.19 51.24 53.01 44.78 47.47 5.19%
EPS 5.43 10.23 8.74 1.83 2.69 2.53 1.48 24.17%
DPS 5.33 5.33 3.20 7.45 5.37 0.00 0.00 -
NAPS 2.3983 2.2914 2.1115 1.9685 1.3817 1.2184 1.1922 12.34%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.85 0.83 0.96 1.15 1.11 2.88 4.88 -
P/RPS 1.41 1.08 1.50 2.39 1.61 3.25 5.22 -19.59%
P/EPS 16.70 8.65 11.71 66.86 31.71 57.60 167.12 -31.86%
EY 5.99 11.57 8.54 1.50 3.15 1.74 0.60 46.71%
DY 5.88 6.02 3.13 6.09 6.31 0.00 0.00 -
P/NAPS 0.38 0.39 0.48 0.62 0.62 1.20 2.08 -24.66%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 14/02/07 17/02/06 21/02/05 26/02/04 27/02/03 28/02/02 26/02/01 -
Price 0.88 0.92 0.88 1.21 1.00 2.21 3.14 -
P/RPS 1.46 1.20 1.38 2.51 1.45 2.50 3.36 -12.96%
P/EPS 17.29 9.58 10.73 70.35 28.57 44.20 107.53 -26.24%
EY 5.78 10.43 9.32 1.42 3.50 2.26 0.93 35.57%
DY 5.68 5.43 3.41 5.79 7.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.44 0.65 0.56 0.92 1.34 -18.58%

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