[SUNCRN] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
17-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 73.28%
YoY- 17.0%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 31,154 30,069 24,718 31,491 26,193 19,681 20,363 7.33%
PBT 1,211 3,396 2,260 3,967 3,917 393 1,137 1.05%
Tax 41 -322 -176 -37 -558 310 -105 -
NP 1,252 3,074 2,084 3,930 3,359 703 1,032 3.27%
-
NP to SH 1,252 3,074 2,084 3,930 3,359 703 1,032 3.27%
-
Tax Rate -3.39% 9.48% 7.79% 0.93% 14.25% -78.88% 9.23% -
Total Cost 29,902 26,995 22,634 27,561 22,834 18,978 19,331 7.53%
-
Net Worth 103,105 97,012 92,121 88,015 81,107 75,613 53,074 11.69%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 2,045 2,865 2,047 2,046 1,228 2,861 2,063 -0.14%
Div Payout % 163.40% 93.21% 98.23% 52.08% 36.59% 406.98% 200.00% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 103,105 97,012 92,121 88,015 81,107 75,613 53,074 11.69%
NOSH 40,915 40,933 40,943 40,937 40,963 40,872 29,485 5.60%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.02% 10.22% 8.43% 12.48% 12.82% 3.57% 5.07% -
ROE 1.21% 3.17% 2.26% 4.47% 4.14% 0.93% 1.94% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 76.14 73.46 60.37 76.92 63.94 48.15 69.06 1.63%
EPS 3.06 7.51 5.09 9.60 8.20 1.72 3.50 -2.21%
DPS 5.00 7.00 5.00 5.00 3.00 7.00 7.00 -5.44%
NAPS 2.52 2.37 2.25 2.15 1.98 1.85 1.80 5.76%
Adjusted Per Share Value based on latest NOSH - 40,937
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 81.11 78.28 64.35 81.98 68.19 51.24 53.01 7.33%
EPS 3.26 8.00 5.43 10.23 8.74 1.83 2.69 3.25%
DPS 5.33 7.46 5.33 5.33 3.20 7.45 5.37 -0.12%
NAPS 2.6842 2.5256 2.3983 2.2914 2.1115 1.9685 1.3817 11.69%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.99 0.89 0.85 0.83 0.96 1.15 1.11 -
P/RPS 1.30 1.21 1.41 1.08 1.50 2.39 1.61 -3.49%
P/EPS 32.35 11.85 16.70 8.65 11.71 66.86 31.71 0.33%
EY 3.09 8.44 5.99 11.57 8.54 1.50 3.15 -0.31%
DY 5.05 7.87 5.88 6.02 3.13 6.09 6.31 -3.64%
P/NAPS 0.39 0.38 0.38 0.39 0.48 0.62 0.62 -7.42%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 02/03/09 15/02/08 14/02/07 17/02/06 21/02/05 26/02/04 27/02/03 -
Price 0.94 0.89 0.88 0.92 0.88 1.21 1.00 -
P/RPS 1.23 1.21 1.46 1.20 1.38 2.51 1.45 -2.70%
P/EPS 30.72 11.85 17.29 9.58 10.73 70.35 28.57 1.21%
EY 3.26 8.44 5.78 10.43 9.32 1.42 3.50 -1.17%
DY 5.32 7.87 5.68 5.43 3.41 5.79 7.00 -4.46%
P/NAPS 0.37 0.38 0.39 0.43 0.44 0.65 0.56 -6.66%

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