[SUNCRN] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
04-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 15.14%
YoY- 13.95%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 117,686 116,294 87,175 90,799 73,245 70,318 73,913 8.05%
PBT 4,807 9,221 2,109 4,195 3,337 1,442 5,893 -3.33%
Tax 671 -666 813 -233 140 -95 -1,176 -
NP 5,478 8,555 2,922 3,962 3,477 1,347 4,717 2.52%
-
NP to SH 5,478 8,555 2,922 3,962 3,477 1,347 4,717 2.52%
-
Tax Rate -13.96% 7.22% -38.55% 5.55% -4.20% 6.59% 19.96% -
Total Cost 112,208 107,739 84,253 86,837 69,768 68,971 69,196 8.38%
-
Net Worth 89,595 83,924 76,548 75,015 49,236 45,440 46,990 11.35%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 2,046 1,228 2,983 2,063 - - 1,991 0.45%
Div Payout % 37.37% 14.36% 102.12% 52.09% - - 42.21% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 89,595 83,924 76,548 75,015 49,236 45,440 46,990 11.35%
NOSH 40,911 40,938 40,935 40,991 19,384 18,933 19,498 13.14%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.65% 7.36% 3.35% 4.36% 4.75% 1.92% 6.38% -
ROE 6.11% 10.19% 3.82% 5.28% 7.06% 2.96% 10.04% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 287.66 284.07 212.96 221.50 377.85 371.40 379.08 -4.49%
EPS 13.39 20.90 7.14 9.67 17.94 7.11 24.19 -9.38%
DPS 5.00 3.00 7.30 5.04 0.00 0.00 10.21 -11.21%
NAPS 2.19 2.05 1.87 1.83 2.54 2.40 2.41 -1.58%
Adjusted Per Share Value based on latest NOSH - 40,991
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 306.38 302.76 226.95 236.38 190.68 183.06 192.42 8.05%
EPS 14.26 22.27 7.61 10.31 9.05 3.51 12.28 2.52%
DPS 5.33 3.20 7.77 5.37 0.00 0.00 5.18 0.47%
NAPS 2.3325 2.1849 1.9928 1.9529 1.2818 1.183 1.2233 11.35%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.90 0.85 1.00 1.20 1.10 2.18 4.90 -
P/RPS 0.31 0.30 0.47 0.54 0.29 0.59 1.29 -21.14%
P/EPS 6.72 4.07 14.01 12.42 6.13 30.64 20.25 -16.78%
EY 14.88 24.58 7.14 8.05 16.31 3.26 4.94 20.16%
DY 5.56 3.53 7.30 4.20 0.00 0.00 2.08 17.79%
P/NAPS 0.41 0.41 0.53 0.66 0.43 0.91 2.03 -23.39%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 15/11/05 02/11/04 04/02/04 21/11/02 27/11/01 27/11/00 -
Price 0.85 0.80 0.94 1.14 1.10 2.22 4.34 -
P/RPS 0.30 0.28 0.44 0.51 0.29 0.60 1.14 -19.94%
P/EPS 6.35 3.83 13.17 11.79 6.13 31.20 17.94 -15.88%
EY 15.75 26.12 7.59 8.48 16.31 3.20 5.57 18.90%
DY 5.88 3.75 7.77 4.42 0.00 0.00 2.35 16.50%
P/NAPS 0.39 0.39 0.50 0.62 0.43 0.92 1.80 -22.49%

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