[SUNCRN] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 113.13%
YoY- 377.81%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 30,069 24,718 31,491 26,193 19,681 20,363 17,200 9.75%
PBT 3,396 2,260 3,967 3,917 393 1,137 739 28.92%
Tax -322 -176 -37 -558 310 -105 232 -
NP 3,074 2,084 3,930 3,359 703 1,032 971 21.16%
-
NP to SH 3,074 2,084 3,930 3,359 703 1,032 971 21.16%
-
Tax Rate 9.48% 7.79% 0.93% 14.25% -78.88% 9.23% -31.39% -
Total Cost 26,995 22,634 27,561 22,834 18,978 19,331 16,229 8.84%
-
Net Worth 97,012 92,121 88,015 81,107 75,613 53,074 46,802 12.91%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 2,865 2,047 2,046 1,228 2,861 2,063 - -
Div Payout % 93.21% 98.23% 52.08% 36.59% 406.98% 200.00% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 97,012 92,121 88,015 81,107 75,613 53,074 46,802 12.91%
NOSH 40,933 40,943 40,937 40,963 40,872 29,485 19,420 13.22%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 10.22% 8.43% 12.48% 12.82% 3.57% 5.07% 5.65% -
ROE 3.17% 2.26% 4.47% 4.14% 0.93% 1.94% 2.07% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 73.46 60.37 76.92 63.94 48.15 69.06 88.57 -3.06%
EPS 7.51 5.09 9.60 8.20 1.72 3.50 5.00 7.01%
DPS 7.00 5.00 5.00 3.00 7.00 7.00 0.00 -
NAPS 2.37 2.25 2.15 1.98 1.85 1.80 2.41 -0.27%
Adjusted Per Share Value based on latest NOSH - 40,963
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 78.28 64.35 81.98 68.19 51.24 53.01 44.78 9.75%
EPS 8.00 5.43 10.23 8.74 1.83 2.69 2.53 21.14%
DPS 7.46 5.33 5.33 3.20 7.45 5.37 0.00 -
NAPS 2.5256 2.3983 2.2914 2.1115 1.9685 1.3817 1.2184 12.91%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.89 0.85 0.83 0.96 1.15 1.11 2.88 -
P/RPS 1.21 1.41 1.08 1.50 2.39 1.61 3.25 -15.17%
P/EPS 11.85 16.70 8.65 11.71 66.86 31.71 57.60 -23.15%
EY 8.44 5.99 11.57 8.54 1.50 3.15 1.74 30.09%
DY 7.87 5.88 6.02 3.13 6.09 6.31 0.00 -
P/NAPS 0.38 0.38 0.39 0.48 0.62 0.62 1.20 -17.43%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 15/02/08 14/02/07 17/02/06 21/02/05 26/02/04 27/02/03 28/02/02 -
Price 0.89 0.88 0.92 0.88 1.21 1.00 2.21 -
P/RPS 1.21 1.46 1.20 1.38 2.51 1.45 2.50 -11.38%
P/EPS 11.85 17.29 9.58 10.73 70.35 28.57 44.20 -19.69%
EY 8.44 5.78 10.43 9.32 1.42 3.50 2.26 24.54%
DY 7.87 5.68 5.43 3.41 5.79 7.00 0.00 -
P/NAPS 0.38 0.39 0.43 0.44 0.65 0.56 0.92 -13.69%

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