[SUNCRN] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 8.8%
YoY- 192.78%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 135,696 111,172 117,686 116,294 87,175 90,799 73,245 10.81%
PBT 11,504 5,962 4,807 9,221 2,109 4,195 3,337 22.88%
Tax -1,565 -953 671 -666 813 -233 140 -
NP 9,939 5,009 5,478 8,555 2,922 3,962 3,477 19.11%
-
NP to SH 9,939 5,009 5,478 8,555 2,922 3,962 3,477 19.11%
-
Tax Rate 13.60% 15.98% -13.96% 7.22% -38.55% 5.55% -4.20% -
Total Cost 125,757 106,163 112,208 107,739 84,253 86,837 69,768 10.30%
-
Net Worth 101,623 93,797 89,595 83,924 76,548 75,015 49,236 12.82%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 2,865 2,047 2,046 1,228 2,983 2,063 - -
Div Payout % 28.83% 40.87% 37.37% 14.36% 102.12% 52.09% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 101,623 93,797 89,595 83,924 76,548 75,015 49,236 12.82%
NOSH 40,977 40,959 40,911 40,938 40,935 40,991 19,384 13.27%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.32% 4.51% 4.65% 7.36% 3.35% 4.36% 4.75% -
ROE 9.78% 5.34% 6.11% 10.19% 3.82% 5.28% 7.06% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 331.15 271.42 287.66 284.07 212.96 221.50 377.85 -2.17%
EPS 24.25 12.23 13.39 20.90 7.14 9.67 17.94 5.14%
DPS 7.00 5.00 5.00 3.00 7.30 5.04 0.00 -
NAPS 2.48 2.29 2.19 2.05 1.87 1.83 2.54 -0.39%
Adjusted Per Share Value based on latest NOSH - 40,938
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 353.27 289.42 306.38 302.76 226.95 236.38 190.68 10.81%
EPS 25.87 13.04 14.26 22.27 7.61 10.31 9.05 19.11%
DPS 7.46 5.33 5.33 3.20 7.77 5.37 0.00 -
NAPS 2.6456 2.4419 2.3325 2.1849 1.9928 1.9529 1.2818 12.82%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.95 0.89 0.90 0.85 1.00 1.20 1.10 -
P/RPS 0.29 0.33 0.31 0.30 0.47 0.54 0.29 0.00%
P/EPS 3.92 7.28 6.72 4.07 14.01 12.42 6.13 -7.17%
EY 25.53 13.74 14.88 24.58 7.14 8.05 16.31 7.74%
DY 7.37 5.62 5.56 3.53 7.30 4.20 0.00 -
P/NAPS 0.38 0.39 0.41 0.41 0.53 0.66 0.43 -2.03%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 27/11/07 23/11/06 15/11/05 02/11/04 04/02/04 21/11/02 -
Price 0.85 0.81 0.85 0.80 0.94 1.14 1.10 -
P/RPS 0.26 0.30 0.30 0.28 0.44 0.51 0.29 -1.80%
P/EPS 3.50 6.62 6.35 3.83 13.17 11.79 6.13 -8.90%
EY 28.54 15.10 15.75 26.12 7.59 8.48 16.31 9.76%
DY 8.24 6.17 5.88 3.75 7.77 4.42 0.00 -
P/NAPS 0.34 0.35 0.39 0.39 0.50 0.62 0.43 -3.83%

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