[SUNCRN] YoY TTM Result on 30-Jun-2011 [#2]

Stock

[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD

Announcement Date

03-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- -19.41%

YoY- 7.66%

Quarter Report

2nd Qtr 30 June 2011.pdf

Latest QR

Upcoming QR

SUNCRN's Result

SUNCRN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	180,835	154,361	146,228	120,739	129,976	108,100	124,392	6.42%
YoY %	17.15%	5.56%	21.11%	-7.11%	20.24%	-13.10%	-	-
Horiz. %	145.38%	124.09%	117.55%	97.06%	104.49%	86.90%	100.00%	-
PBT	2,999	10,078	10,578	5,924	10,368	5,602	5,886	-10.62%
YoY %	-70.24%	-4.73%	78.56%	-42.86%	85.08%	-4.83%	-	-
Horiz. %	50.95%	171.22%	179.71%	100.65%	176.15%	95.17%	100.00%	-
Tax	-1,894	-1,269	-2,396	-163	-1,454	-210	154	-
YoY %	-49.25%	47.04%	-1,369.94%	88.79%	-592.38%	-236.36%	-	-
Horiz. %	-1,229.87%	-824.03%	-1,555.84%	-105.84%	-944.16%	-136.36%	100.00%	-
NP	1,105	8,809	8,182	5,761	8,914	5,392	6,040	-24.63%
YoY %	-87.46%	7.66%	42.02%	-35.37%	65.32%	-10.73%	-	-
Horiz. %	18.29%	145.84%	135.46%	95.38%	147.58%	89.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,105	8,809	8,182	5,761	8,914	5,392	6,040	-24.63%
YoY %	-87.46%	7.66%	42.02%	-35.37%	65.32%	-10.73%	-	-
Horiz. %	18.29%	145.84%	135.46%	95.38%	147.58%	89.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	63.15%	12.59%	22.65%	2.75%	14.02%	3.75%	-2.62%	-
YoY %	401.59%	-44.42%	723.64%	-80.39%	273.87%	243.13%	-	-
Horiz. %	-2,410.31%	-480.53%	-864.50%	-104.96%	-535.11%	-143.13%	100.00%	-
Total Cost	179,730	145,552	138,046	114,978	121,062	102,708	118,352	7.20%
YoY %	23.48%	5.44%	20.06%	-5.03%	17.87%	-13.22%	-	-
Horiz. %	151.86%	122.98%	116.64%	97.15%	102.29%	86.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	108,629	108,169	108,867	101,899	97,913	92,590	87,412	3.68%
YoY %	0.43%	-0.64%	6.84%	4.07%	5.75%	5.92%	-	-
Horiz. %	124.27%	123.75%	124.54%	116.57%	112.01%	105.92%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	-	3,932	2,031	2,864	2,865	2,047	2,046	-
YoY %	-	93.60%	-29.09%	-0.03%	39.96%	0.05%	-	-
Horiz. %	-	192.18%	99.27%	139.98%	140.03%	100.05%	100.00%	-
Div Payout %	-	44.64%	24.82%	49.72%	32.14%	37.97%	33.89%	-
YoY %	-	79.85%	-50.08%	54.70%	-15.35%	12.04%	-	-
Horiz. %	-	131.72%	73.24%	146.71%	94.84%	112.04%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	108,629	108,169	108,867	101,899	97,913	92,590	87,412	3.68%
YoY %	0.43%	-0.64%	6.84%	4.07%	5.75%	5.92%	-	-
Horiz. %	124.27%	123.75%	124.54%	116.57%	112.01%	105.92%	100.00%	-
NOSH	38,384	38,494	40,622	40,923	40,968	40,969	41,038	-1.10%
YoY %	-0.29%	-5.24%	-0.74%	-0.11%	-0.00%	-0.17%	-	-
Horiz. %	93.53%	93.80%	98.99%	99.72%	99.83%	99.83%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	0.61%	5.71%	5.60%	4.77%	6.86%	4.99%	4.86%	-
YoY %	-89.32%	1.96%	17.40%	-30.47%	37.47%	2.67%	-	-
Horiz. %	12.55%	117.49%	115.23%	98.15%	141.15%	102.67%	100.00%	-
ROE	1.02%	8.14%	7.52%	5.65%	9.10%	5.82%	6.91%	-
YoY %	-87.47%	8.24%	33.10%	-37.91%	56.36%	-15.77%	-	-
Horiz. %	14.76%	117.80%	108.83%	81.77%	131.69%	84.23%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	471.11	400.99	359.97	295.04	317.26	263.86	303.11	7.61%
YoY %	17.49%	11.40%	22.01%	-7.00%	20.24%	-12.95%	-	-
Horiz. %	155.43%	132.29%	118.76%	97.34%	104.67%	87.05%	100.00%	-
EPS	2.88	22.88	20.14	14.08	21.76	13.16	14.72	-23.78%
YoY %	-87.41%	13.60%	43.04%	-35.29%	65.35%	-10.60%	-	-
Horiz. %	19.57%	155.43%	136.82%	95.65%	147.83%	89.40%	100.00%	-
DPS	0.00	10.22	5.00	7.00	7.00	5.00	5.00	-
YoY %	0.00%	104.40%	-28.57%	0.00%	40.00%	0.00%	-	-
Horiz. %	0.00%	204.40%	100.00%	140.00%	140.00%	100.00%	100.00%	-
NAPS	2.83	2.81	2.68	2.49	2.39	2.26	2.13	4.84%
YoY %	0.71%	4.85%	7.63%	4.18%	5.75%	6.10%	-	-
Horiz. %	132.86%	131.92%	125.82%	116.90%	112.21%	106.10%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 38,494
RPS	470.78	401.86	380.69	314.33	338.38	281.42	323.84	6.42%
YoY %	17.15%	5.56%	21.11%	-7.11%	20.24%	-13.10%	-	-
Horiz. %	145.37%	124.09%	117.55%	97.06%	104.49%	86.90%	100.00%	-
EPS	2.88	22.93	21.30	15.00	23.21	14.04	15.72	-24.61%
YoY %	-87.44%	7.65%	42.00%	-35.37%	65.31%	-10.69%	-	-
Horiz. %	18.32%	145.87%	135.50%	95.42%	147.65%	89.31%	100.00%	-
DPS	0.00	10.24	5.29	7.46	7.46	5.33	5.33	-
YoY %	0.00%	93.57%	-29.09%	0.00%	39.96%	0.00%	-	-
Horiz. %	0.00%	192.12%	99.25%	139.96%	139.96%	100.00%	100.00%	-
NAPS	2.828	2.8161	2.8342	2.6528	2.5491	2.4105	2.2757	3.68%
YoY %	0.42%	-0.64%	6.84%	4.07%	5.75%	5.92%	-	-
Horiz. %	124.27%	123.75%	124.54%	116.57%	112.01%	105.92%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.45	1.78	1.76	0.94	0.98	0.91	0.98	-
P/RPS	0.31	0.44	0.49	0.32	0.31	0.34	0.32	-0.52%
YoY %	-29.55%	-10.20%	53.12%	3.23%	-8.82%	6.25%	-	-
Horiz. %	96.88%	137.50%	153.12%	100.00%	96.88%	106.25%	100.00%	-
P/EPS	50.37	7.78	8.74	6.68	4.50	6.91	6.66	40.06%
YoY %	547.43%	-10.98%	30.84%	48.44%	-34.88%	3.75%	-	-
Horiz. %	756.31%	116.82%	131.23%	100.30%	67.57%	103.75%	100.00%	-
EY	1.99	12.86	11.44	14.98	22.20	14.46	15.02	-28.57%
YoY %	-84.53%	12.41%	-23.63%	-32.52%	53.53%	-3.73%	-	-
Horiz. %	13.25%	85.62%	76.17%	99.73%	147.80%	96.27%	100.00%	-
DY	0.00	5.74	2.84	7.45	7.14	5.49	5.10	-
YoY %	0.00%	102.11%	-61.88%	4.34%	30.05%	7.65%	-	-
Horiz. %	0.00%	112.55%	55.69%	146.08%	140.00%	107.65%	100.00%	-
P/NAPS	0.51	0.63	0.66	0.38	0.41	0.40	0.46	1.73%
YoY %	-19.05%	-4.55%	73.68%	-7.32%	2.50%	-13.04%	-	-
Horiz. %	110.87%	136.96%	143.48%	82.61%	89.13%	86.96%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	03/08/11	20/08/10	20/08/09	28/08/08	28/08/07	29/08/06	-
Price	1.60	1.67	1.87	1.07	0.99	0.92	0.89	-
P/RPS	0.34	0.42	0.52	0.36	0.31	0.35	0.29	2.68%
YoY %	-19.05%	-19.23%	44.44%	16.13%	-11.43%	20.69%	-	-
Horiz. %	117.24%	144.83%	179.31%	124.14%	106.90%	120.69%	100.00%	-
P/EPS	55.58	7.30	9.28	7.60	4.55	6.99	6.05	44.67%
YoY %	661.37%	-21.34%	22.11%	67.03%	-34.91%	15.54%	-	-
Horiz. %	918.68%	120.66%	153.39%	125.62%	75.21%	115.54%	100.00%	-
EY	1.80	13.70	10.77	13.16	21.98	14.31	16.54	-30.88%
YoY %	-86.86%	27.21%	-18.16%	-40.13%	53.60%	-13.48%	-	-
Horiz. %	10.88%	82.83%	65.11%	79.56%	132.89%	86.52%	100.00%	-
DY	0.00	6.12	2.67	6.54	7.07	5.43	5.62	-
YoY %	0.00%	129.21%	-59.17%	-7.50%	30.20%	-3.38%	-	-
Horiz. %	0.00%	108.90%	47.51%	116.37%	125.80%	96.62%	100.00%	-
P/NAPS	0.57	0.59	0.70	0.43	0.41	0.41	0.42	5.21%
YoY %	-3.39%	-15.71%	62.79%	4.88%	0.00%	-2.38%	-	-
Horiz. %	135.71%	140.48%	166.67%	102.38%	97.62%	97.62%	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