[SUNCRN] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 2.69%
YoY- 173.5%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 129,976 108,100 124,392 107,838 83,127 89,833 70,880 10.62%
PBT 10,368 5,602 5,886 8,493 2,071 3,562 2,907 23.58%
Tax -1,454 -210 154 -630 804 -121 -154 45.33%
NP 8,914 5,392 6,040 7,863 2,875 3,441 2,753 21.60%
-
NP to SH 8,914 5,392 6,040 7,863 2,875 3,441 2,753 21.60%
-
Tax Rate 14.02% 3.75% -2.62% 7.42% -38.82% 3.40% 5.30% -
Total Cost 121,062 102,708 118,352 99,975 80,252 86,392 68,127 10.04%
-
Net Worth 97,913 92,590 87,412 81,836 75,483 73,244 48,958 12.23%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 2,865 2,047 2,046 1,351 2,861 2,063 - -
Div Payout % 32.14% 37.97% 33.89% 17.19% 99.51% 59.98% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 97,913 92,590 87,412 81,836 75,483 73,244 48,958 12.23%
NOSH 40,968 40,969 41,038 40,918 41,023 40,918 19,583 13.07%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 6.86% 4.99% 4.86% 7.29% 3.46% 3.83% 3.88% -
ROE 9.10% 5.82% 6.91% 9.61% 3.81% 4.70% 5.62% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 317.26 263.86 303.11 263.55 202.63 219.54 361.94 -2.17%
EPS 21.76 13.16 14.72 19.22 7.01 8.41 14.06 7.54%
DPS 7.00 5.00 5.00 3.30 7.00 5.04 0.00 -
NAPS 2.39 2.26 2.13 2.00 1.84 1.79 2.50 -0.74%
Adjusted Per Share Value based on latest NOSH - 40,918
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 338.38 281.42 323.84 280.74 216.41 233.87 184.53 10.62%
EPS 23.21 14.04 15.72 20.47 7.48 8.96 7.17 21.60%
DPS 7.46 5.33 5.33 3.52 7.45 5.37 0.00 -
NAPS 2.5491 2.4105 2.2757 2.1305 1.9651 1.9068 1.2746 12.23%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.98 0.91 0.98 0.88 0.98 1.04 2.00 -
P/RPS 0.31 0.34 0.32 0.33 0.48 0.47 0.55 -9.10%
P/EPS 4.50 6.91 6.66 4.58 13.98 12.37 14.23 -17.44%
EY 22.20 14.46 15.02 21.84 7.15 8.09 7.03 21.10%
DY 7.14 5.49 5.10 3.75 7.14 4.85 0.00 -
P/NAPS 0.41 0.40 0.46 0.44 0.53 0.58 0.80 -10.53%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 28/08/07 29/08/06 18/08/05 20/08/04 21/08/03 29/08/02 -
Price 0.99 0.92 0.89 0.90 0.92 1.24 1.90 -
P/RPS 0.31 0.35 0.29 0.34 0.45 0.56 0.52 -8.25%
P/EPS 4.55 6.99 6.05 4.68 13.13 14.75 13.52 -16.58%
EY 21.98 14.31 16.54 21.35 7.62 6.78 7.40 19.87%
DY 7.07 5.43 5.62 3.67 7.61 4.07 0.00 -
P/NAPS 0.41 0.41 0.42 0.45 0.50 0.69 0.76 -9.76%

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