[SUNCRN] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 266.56%
YoY- 230.26%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 51,315 38,106 38,639 36,114 31,154 30,069 24,718 12.93%
PBT 2,176 -2,166 5,812 2,142 1,211 3,396 2,260 -0.62%
Tax 454 147 -531 -1,083 41 -322 -176 -
NP 2,630 -2,019 5,281 1,059 1,252 3,074 2,084 3.95%
-
NP to SH 2,630 -2,019 5,281 1,059 1,252 3,074 2,084 3.95%
-
Tax Rate -20.86% - 9.14% 50.56% -3.39% 9.48% 7.79% -
Total Cost 48,685 40,125 33,358 35,055 29,902 26,995 22,634 13.60%
-
Net Worth 109,039 107,859 114,428 81,707 103,105 97,012 92,121 2.84%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 3,932 - 2,045 2,865 2,047 -
Div Payout % - - 74.46% - 163.40% 93.21% 98.23% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 109,039 107,859 114,428 81,707 103,105 97,012 92,121 2.84%
NOSH 38,394 38,384 39,322 40,853 40,915 40,933 40,943 -1.06%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.13% -5.30% 13.67% 2.93% 4.02% 10.22% 8.43% -
ROE 2.41% -1.87% 4.62% 1.30% 1.21% 3.17% 2.26% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 133.65 99.28 98.26 88.40 76.14 73.46 60.37 14.14%
EPS 6.85 -5.26 13.43 2.59 3.06 7.51 5.09 5.06%
DPS 0.00 0.00 10.00 0.00 5.00 7.00 5.00 -
NAPS 2.84 2.81 2.91 2.00 2.52 2.37 2.25 3.95%
Adjusted Per Share Value based on latest NOSH - 38,394
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 133.59 99.20 100.59 94.02 81.11 78.28 64.35 12.93%
EPS 6.85 -5.26 13.75 2.76 3.26 8.00 5.43 3.94%
DPS 0.00 0.00 10.24 0.00 5.33 7.46 5.33 -
NAPS 2.8387 2.808 2.979 2.1271 2.6842 2.5256 2.3983 2.84%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.70 1.49 2.04 1.24 0.99 0.89 0.85 -
P/RPS 1.27 1.50 2.08 1.40 1.30 1.21 1.41 -1.72%
P/EPS 24.82 -28.33 15.19 47.84 32.35 11.85 16.70 6.82%
EY 4.03 -3.53 6.58 2.09 3.09 8.44 5.99 -6.38%
DY 0.00 0.00 4.90 0.00 5.05 7.87 5.88 -
P/NAPS 0.60 0.53 0.70 0.62 0.39 0.38 0.38 7.90%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 24/02/11 24/02/10 02/03/09 15/02/08 14/02/07 -
Price 1.74 1.65 1.83 1.37 0.94 0.89 0.88 -
P/RPS 1.30 1.66 1.86 1.55 1.23 1.21 1.46 -1.91%
P/EPS 25.40 -31.37 13.63 52.85 30.72 11.85 17.29 6.61%
EY 3.94 -3.19 7.34 1.89 3.26 8.44 5.78 -6.18%
DY 0.00 0.00 5.46 0.00 5.32 7.87 5.68 -
P/NAPS 0.61 0.59 0.63 0.69 0.37 0.38 0.39 7.73%

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