[SUNCRN] YoY TTM Result on 30-Jun-2006 [#2]

Stock

[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD

Announcement Date

29-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- -13.37%

YoY- -23.18%

Quarter Report

Ann2006Q2(29-8-06)BMSB.doc

Latest QR

Upcoming QR

SUNCRN's Result

SUNCRN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	120,739	129,976	108,100	124,392	107,838	83,127	89,833	5.04%
YoY %	-7.11%	20.24%	-13.10%	15.35%	29.73%	-7.46%	-	-
Horiz. %	134.40%	144.69%	120.33%	138.47%	120.04%	92.54%	100.00%	-
PBT	5,924	10,368	5,602	5,886	8,493	2,071	3,562	8.83%
YoY %	-42.86%	85.08%	-4.83%	-30.70%	310.09%	-41.86%	-	-
Horiz. %	166.31%	291.07%	157.27%	165.24%	238.43%	58.14%	100.00%	-
Tax	-163	-1,454	-210	154	-630	804	-121	5.08%
YoY %	88.79%	-592.38%	-236.36%	124.44%	-178.36%	764.46%	-	-
Horiz. %	134.71%	1,201.65%	173.55%	-127.27%	520.66%	-664.46%	100.00%	-
NP	5,761	8,914	5,392	6,040	7,863	2,875	3,441	8.96%
YoY %	-35.37%	65.32%	-10.73%	-23.18%	173.50%	-16.45%	-	-
Horiz. %	167.42%	259.05%	156.70%	175.53%	228.51%	83.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,761	8,914	5,392	6,040	7,863	2,875	3,441	8.96%
YoY %	-35.37%	65.32%	-10.73%	-23.18%	173.50%	-16.45%	-	-
Horiz. %	167.42%	259.05%	156.70%	175.53%	228.51%	83.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.75%	14.02%	3.75%	-2.62%	7.42%	-38.82%	3.40%	-
YoY %	-80.39%	273.87%	243.13%	-135.31%	119.11%	-1,241.76%	-	-
Horiz. %	80.88%	412.35%	110.29%	-77.06%	218.24%	-1,141.76%	100.00%	-
Total Cost	114,978	121,062	102,708	118,352	99,975	80,252	86,392	4.87%
YoY %	-5.03%	17.87%	-13.22%	18.38%	24.58%	-7.11%	-	-
Horiz. %	133.09%	140.13%	118.89%	136.99%	115.72%	92.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	101,899	97,913	92,590	87,412	81,836	75,483	73,244	5.65%
YoY %	4.07%	5.75%	5.92%	6.81%	8.42%	3.06%	-	-
Horiz. %	139.12%	133.68%	126.41%	119.34%	111.73%	103.06%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	2,864	2,865	2,047	2,046	1,351	2,861	2,063	5.61%
YoY %	-0.03%	39.96%	0.05%	51.44%	-52.78%	38.68%	-	-
Horiz. %	138.83%	138.88%	99.22%	99.18%	65.49%	138.68%	100.00%	-
Div Payout %	49.72%	32.14%	37.97%	33.89%	17.19%	99.51%	59.98%	-
YoY %	54.70%	-15.35%	12.04%	97.15%	-82.73%	65.91%	-	-
Horiz. %	82.89%	53.58%	63.30%	56.50%	28.66%	165.91%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	101,899	97,913	92,590	87,412	81,836	75,483	73,244	5.65%
YoY %	4.07%	5.75%	5.92%	6.81%	8.42%	3.06%	-	-
Horiz. %	139.12%	133.68%	126.41%	119.34%	111.73%	103.06%	100.00%	-
NOSH	40,923	40,968	40,969	41,038	40,918	41,023	40,918	0.00%
YoY %	-0.11%	-0.00%	-0.17%	0.29%	-0.26%	0.26%	-	-
Horiz. %	100.01%	100.12%	100.12%	100.29%	100.00%	100.26%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	4.77%	6.86%	4.99%	4.86%	7.29%	3.46%	3.83%	-
YoY %	-30.47%	37.47%	2.67%	-33.33%	110.69%	-9.66%	-	-
Horiz. %	124.54%	179.11%	130.29%	126.89%	190.34%	90.34%	100.00%	-
ROE	5.65%	9.10%	5.82%	6.91%	9.61%	3.81%	4.70%	-
YoY %	-37.91%	56.36%	-15.77%	-28.10%	152.23%	-18.94%	-	-
Horiz. %	120.21%	193.62%	123.83%	147.02%	204.47%	81.06%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	295.04	317.26	263.86	303.11	263.55	202.63	219.54	5.04%
YoY %	-7.00%	20.24%	-12.95%	15.01%	30.06%	-7.70%	-	-
Horiz. %	134.39%	144.51%	120.19%	138.07%	120.05%	92.30%	100.00%	-
EPS	14.08	21.76	13.16	14.72	19.22	7.01	8.41	8.95%
YoY %	-35.29%	65.35%	-10.60%	-23.41%	174.18%	-16.65%	-	-
Horiz. %	167.42%	258.74%	156.48%	175.03%	228.54%	83.35%	100.00%	-
DPS	7.00	7.00	5.00	5.00	3.30	7.00	5.04	5.62%
YoY %	0.00%	40.00%	0.00%	51.52%	-52.86%	38.89%	-	-
Horiz. %	138.89%	138.89%	99.21%	99.21%	65.48%	138.89%	100.00%	-
NAPS	2.49	2.39	2.26	2.13	2.00	1.84	1.79	5.64%
YoY %	4.18%	5.75%	6.10%	6.50%	8.70%	2.79%	-	-
Horiz. %	139.11%	133.52%	126.26%	118.99%	111.73%	102.79%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 41,038
RPS	314.33	338.38	281.42	323.84	280.74	216.41	233.87	5.04%
YoY %	-7.11%	20.24%	-13.10%	15.35%	29.73%	-7.47%	-	-
Horiz. %	134.40%	144.69%	120.33%	138.47%	120.04%	92.53%	100.00%	-
EPS	15.00	23.21	14.04	15.72	20.47	7.48	8.96	8.95%
YoY %	-35.37%	65.31%	-10.69%	-23.20%	173.66%	-16.52%	-	-
Horiz. %	167.41%	259.04%	156.70%	175.45%	228.46%	83.48%	100.00%	-
DPS	7.46	7.46	5.33	5.33	3.52	7.45	5.37	5.62%
YoY %	0.00%	39.96%	0.00%	51.42%	-52.75%	38.73%	-	-
Horiz. %	138.92%	138.92%	99.26%	99.26%	65.55%	138.73%	100.00%	-
NAPS	2.6528	2.5491	2.4105	2.2757	2.1305	1.9651	1.9068	5.65%
YoY %	4.07%	5.75%	5.92%	6.82%	8.42%	3.06%	-	-
Horiz. %	139.12%	133.68%	126.42%	119.35%	111.73%	103.06%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.94	0.98	0.91	0.98	0.88	0.98	1.04	-
P/RPS	0.32	0.31	0.34	0.32	0.33	0.48	0.47	-6.20%
YoY %	3.23%	-8.82%	6.25%	-3.03%	-31.25%	2.13%	-	-
Horiz. %	68.09%	65.96%	72.34%	68.09%	70.21%	102.13%	100.00%	-
P/EPS	6.68	4.50	6.91	6.66	4.58	13.98	12.37	-9.75%
YoY %	48.44%	-34.88%	3.75%	45.41%	-67.24%	13.02%	-	-
Horiz. %	54.00%	36.38%	55.86%	53.84%	37.03%	113.02%	100.00%	-
EY	14.98	22.20	14.46	15.02	21.84	7.15	8.09	10.80%
YoY %	-32.52%	53.53%	-3.73%	-31.23%	205.45%	-11.62%	-	-
Horiz. %	185.17%	274.41%	178.74%	185.66%	269.96%	88.38%	100.00%	-
DY	7.45	7.14	5.49	5.10	3.75	7.14	4.85	7.40%
YoY %	4.34%	30.05%	7.65%	36.00%	-47.48%	47.22%	-	-
Horiz. %	153.61%	147.22%	113.20%	105.15%	77.32%	147.22%	100.00%	-
P/NAPS	0.38	0.41	0.40	0.46	0.44	0.53	0.58	-6.79%
YoY %	-7.32%	2.50%	-13.04%	4.55%	-16.98%	-8.62%	-	-
Horiz. %	65.52%	70.69%	68.97%	79.31%	75.86%	91.38%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	20/08/09	28/08/08	28/08/07	29/08/06	18/08/05	20/08/04	21/08/03	-
Price	1.07	0.99	0.92	0.89	0.90	0.92	1.24	-
P/RPS	0.36	0.31	0.35	0.29	0.34	0.45	0.56	-7.09%
YoY %	16.13%	-11.43%	20.69%	-14.71%	-24.44%	-19.64%	-	-
Horiz. %	64.29%	55.36%	62.50%	51.79%	60.71%	80.36%	100.00%	-
P/EPS	7.60	4.55	6.99	6.05	4.68	13.13	14.75	-10.45%
YoY %	67.03%	-34.91%	15.54%	29.27%	-64.36%	-10.98%	-	-
Horiz. %	51.53%	30.85%	47.39%	41.02%	31.73%	89.02%	100.00%	-
EY	13.16	21.98	14.31	16.54	21.35	7.62	6.78	11.67%
YoY %	-40.13%	53.60%	-13.48%	-22.53%	180.18%	12.39%	-	-
Horiz. %	194.10%	324.19%	211.06%	243.95%	314.90%	112.39%	100.00%	-
DY	6.54	7.07	5.43	5.62	3.67	7.61	4.07	8.21%
YoY %	-7.50%	30.20%	-3.38%	53.13%	-51.77%	86.98%	-	-
Horiz. %	160.69%	173.71%	133.42%	138.08%	90.17%	186.98%	100.00%	-
P/NAPS	0.43	0.41	0.41	0.42	0.45	0.50	0.69	-7.57%
YoY %	4.88%	0.00%	-2.38%	-6.67%	-10.00%	-27.54%	-	-
Horiz. %	62.32%	59.42%	59.42%	60.87%	65.22%	72.46%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos