[SUNCRN] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
18-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 132.35%
YoY- 47.5%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 38,639 36,114 31,154 30,069 24,718 31,491 26,193 6.69%
PBT 5,812 2,142 1,211 3,396 2,260 3,967 3,917 6.79%
Tax -531 -1,083 41 -322 -176 -37 -558 -0.82%
NP 5,281 1,059 1,252 3,074 2,084 3,930 3,359 7.82%
-
NP to SH 5,281 1,059 1,252 3,074 2,084 3,930 3,359 7.82%
-
Tax Rate 9.14% 50.56% -3.39% 9.48% 7.79% 0.93% 14.25% -
Total Cost 33,358 35,055 29,902 26,995 22,634 27,561 22,834 6.51%
-
Net Worth 114,428 81,707 103,105 97,012 92,121 88,015 81,107 5.90%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 3,932 - 2,045 2,865 2,047 2,046 1,228 21.39%
Div Payout % 74.46% - 163.40% 93.21% 98.23% 52.08% 36.59% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 114,428 81,707 103,105 97,012 92,121 88,015 81,107 5.90%
NOSH 39,322 40,853 40,915 40,933 40,943 40,937 40,963 -0.67%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 13.67% 2.93% 4.02% 10.22% 8.43% 12.48% 12.82% -
ROE 4.62% 1.30% 1.21% 3.17% 2.26% 4.47% 4.14% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 98.26 88.40 76.14 73.46 60.37 76.92 63.94 7.42%
EPS 13.43 2.59 3.06 7.51 5.09 9.60 8.20 8.56%
DPS 10.00 0.00 5.00 7.00 5.00 5.00 3.00 22.20%
NAPS 2.91 2.00 2.52 2.37 2.25 2.15 1.98 6.62%
Adjusted Per Share Value based on latest NOSH - 40,933
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 100.59 94.02 81.11 78.28 64.35 81.98 68.19 6.69%
EPS 13.75 2.76 3.26 8.00 5.43 10.23 8.74 7.84%
DPS 10.24 0.00 5.33 7.46 5.33 5.33 3.20 21.38%
NAPS 2.979 2.1271 2.6842 2.5256 2.3983 2.2914 2.1115 5.90%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.04 1.24 0.99 0.89 0.85 0.83 0.96 -
P/RPS 2.08 1.40 1.30 1.21 1.41 1.08 1.50 5.59%
P/EPS 15.19 47.84 32.35 11.85 16.70 8.65 11.71 4.42%
EY 6.58 2.09 3.09 8.44 5.99 11.57 8.54 -4.25%
DY 4.90 0.00 5.05 7.87 5.88 6.02 3.13 7.75%
P/NAPS 0.70 0.62 0.39 0.38 0.38 0.39 0.48 6.48%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 24/02/10 02/03/09 15/02/08 14/02/07 17/02/06 21/02/05 -
Price 1.83 1.37 0.94 0.89 0.88 0.92 0.88 -
P/RPS 1.86 1.55 1.23 1.21 1.46 1.20 1.38 5.09%
P/EPS 13.63 52.85 30.72 11.85 17.29 9.58 10.73 4.06%
EY 7.34 1.89 3.26 8.44 5.78 10.43 9.32 -3.90%
DY 5.46 0.00 5.32 7.87 5.68 5.43 3.41 8.15%
P/NAPS 0.63 0.69 0.37 0.38 0.39 0.43 0.44 6.16%

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