[SUNCRN] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 40.12%
YoY- -10.73%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 146,228 120,739 129,976 108,100 124,392 107,838 83,127 9.86%
PBT 10,578 5,924 10,368 5,602 5,886 8,493 2,071 31.21%
Tax -2,396 -163 -1,454 -210 154 -630 804 -
NP 8,182 5,761 8,914 5,392 6,040 7,863 2,875 19.03%
-
NP to SH 8,182 5,761 8,914 5,392 6,040 7,863 2,875 19.03%
-
Tax Rate 22.65% 2.75% 14.02% 3.75% -2.62% 7.42% -38.82% -
Total Cost 138,046 114,978 121,062 102,708 118,352 99,975 80,252 9.45%
-
Net Worth 108,867 101,899 97,913 92,590 87,412 81,836 75,483 6.29%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 2,031 2,864 2,865 2,047 2,046 1,351 2,861 -5.54%
Div Payout % 24.82% 49.72% 32.14% 37.97% 33.89% 17.19% 99.51% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 108,867 101,899 97,913 92,590 87,412 81,836 75,483 6.29%
NOSH 40,622 40,923 40,968 40,969 41,038 40,918 41,023 -0.16%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.60% 4.77% 6.86% 4.99% 4.86% 7.29% 3.46% -
ROE 7.52% 5.65% 9.10% 5.82% 6.91% 9.61% 3.81% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 359.97 295.04 317.26 263.86 303.11 263.55 202.63 10.04%
EPS 20.14 14.08 21.76 13.16 14.72 19.22 7.01 19.22%
DPS 5.00 7.00 7.00 5.00 5.00 3.30 7.00 -5.45%
NAPS 2.68 2.49 2.39 2.26 2.13 2.00 1.84 6.46%
Adjusted Per Share Value based on latest NOSH - 40,969
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 380.69 314.33 338.38 281.42 323.84 280.74 216.41 9.86%
EPS 21.30 15.00 23.21 14.04 15.72 20.47 7.48 19.04%
DPS 5.29 7.46 7.46 5.33 5.33 3.52 7.45 -5.54%
NAPS 2.8342 2.6528 2.5491 2.4105 2.2757 2.1305 1.9651 6.29%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.76 0.94 0.98 0.91 0.98 0.88 0.98 -
P/RPS 0.49 0.32 0.31 0.34 0.32 0.33 0.48 0.34%
P/EPS 8.74 6.68 4.50 6.91 6.66 4.58 13.98 -7.52%
EY 11.44 14.98 22.20 14.46 15.02 21.84 7.15 8.14%
DY 2.84 7.45 7.14 5.49 5.10 3.75 7.14 -14.23%
P/NAPS 0.66 0.38 0.41 0.40 0.46 0.44 0.53 3.72%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 20/08/10 20/08/09 28/08/08 28/08/07 29/08/06 18/08/05 20/08/04 -
Price 1.87 1.07 0.99 0.92 0.89 0.90 0.92 -
P/RPS 0.52 0.36 0.31 0.35 0.29 0.34 0.45 2.43%
P/EPS 9.28 7.60 4.55 6.99 6.05 4.68 13.13 -5.61%
EY 10.77 13.16 21.98 14.31 16.54 21.35 7.62 5.93%
DY 2.67 6.54 7.07 5.43 5.62 3.67 7.61 -16.01%
P/NAPS 0.70 0.43 0.41 0.41 0.42 0.45 0.50 5.76%

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