[SUNCRN] YoY TTM Result on 30-Sep-2010 [#3]

Stock

[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD

Announcement Date

14-Oct-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 0.27%

YoY- 46.03%

Quarter Report

SUNCRN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	189,599	156,425	152,586	117,479	135,696	111,172	117,686	8.26%
YoY %	21.21%	2.52%	29.88%	-13.42%	22.06%	-5.54%	-	-
Horiz. %	161.11%	132.92%	129.66%	99.82%	115.30%	94.46%	100.00%	-
PBT	747	9,719	10,432	5,900	11,504	5,962	4,807	-26.65%
YoY %	-92.31%	-6.83%	76.81%	-48.71%	92.96%	24.03%	-	-
Horiz. %	15.54%	202.18%	217.02%	122.74%	239.32%	124.03%	100.00%	-
Tax	-2,338	-2,020	-2,228	-282	-1,565	-953	671	-
YoY %	-15.74%	9.34%	-690.07%	81.98%	-64.22%	-242.03%	-	-
Horiz. %	-348.44%	-301.04%	-332.04%	-42.03%	-233.23%	-142.03%	100.00%	-
NP	-1,591	7,699	8,204	5,618	9,939	5,009	5,478	-
YoY %	-120.67%	-6.16%	46.03%	-43.48%	98.42%	-8.56%	-	-
Horiz. %	-29.04%	140.54%	149.76%	102.56%	181.43%	91.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,591	7,699	8,204	5,618	9,939	5,009	5,478	-
YoY %	-120.67%	-6.16%	46.03%	-43.48%	98.42%	-8.56%	-	-
Horiz. %	-29.04%	140.54%	149.76%	102.56%	181.43%	91.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	312.99%	20.78%	21.36%	4.78%	13.60%	15.98%	-13.96%	-
YoY %	1,406.21%	-2.72%	346.86%	-64.85%	-14.89%	214.47%	-	-
Horiz. %	-2,242.05%	-148.85%	-153.01%	-34.24%	-97.42%	-114.47%	100.00%	-
Total Cost	191,190	148,726	144,382	111,861	125,757	106,163	112,208	9.27%
YoY %	28.55%	3.01%	29.07%	-11.05%	18.46%	-5.39%	-	-
Horiz. %	170.39%	132.54%	128.67%	99.69%	112.07%	94.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	106,035	109,780	106,198	105,331	101,623	93,797	89,595	2.84%
YoY %	-3.41%	3.37%	0.82%	3.65%	8.34%	4.69%	-	-
Horiz. %	118.35%	122.53%	118.53%	117.56%	113.42%	104.69%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	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 %	-	51.07%	24.76%	50.99%	28.83%	40.87%	37.37%	-
YoY %	-	106.26%	-51.44%	76.86%	-29.46%	9.37%	-	-
Horiz. %	-	136.66%	66.26%	136.45%	77.15%	109.37%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	106,035	109,780	106,198	105,331	101,623	93,797	89,595	2.84%
YoY %	-3.41%	3.37%	0.82%	3.65%	8.34%	4.69%	-	-
Horiz. %	118.35%	122.53%	118.53%	117.56%	113.42%	104.69%	100.00%	-
NOSH	38,418	38,384	39,626	40,985	40,977	40,959	40,911	-1.04%
YoY %	0.09%	-3.13%	-3.32%	0.02%	0.04%	0.12%	-	-
Horiz. %	93.91%	93.82%	96.86%	100.18%	100.16%	100.12%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	-0.84%	4.92%	5.38%	4.78%	7.32%	4.51%	4.65%	-
YoY %	-117.07%	-8.55%	12.55%	-34.70%	62.31%	-3.01%	-	-
Horiz. %	-18.06%	105.81%	115.70%	102.80%	157.42%	96.99%	100.00%	-
ROE	-1.50%	7.01%	7.73%	5.33%	9.78%	5.34%	6.11%	-
YoY %	-121.40%	-9.31%	45.03%	-45.50%	83.15%	-12.60%	-	-
Horiz. %	-24.55%	114.73%	126.51%	87.23%	160.07%	87.40%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	493.51	407.52	385.06	286.64	331.15	271.42	287.66	9.40%
YoY %	21.10%	5.83%	34.34%	-13.44%	22.01%	-5.65%	-	-
Horiz. %	171.56%	141.67%	133.86%	99.65%	115.12%	94.35%	100.00%	-
EPS	-4.14	20.06	20.70	13.71	24.25	12.23	13.39	-
YoY %	-120.64%	-3.09%	50.98%	-43.46%	98.28%	-8.66%	-	-
Horiz. %	-30.92%	149.81%	154.59%	102.39%	181.11%	91.34%	100.00%	-
DPS	0.00	10.24	5.13	7.00	7.00	5.00	5.00	-
YoY %	0.00%	99.61%	-26.71%	0.00%	40.00%	0.00%	-	-
Horiz. %	0.00%	204.80%	102.60%	140.00%	140.00%	100.00%	100.00%	-
NAPS	2.76	2.86	2.68	2.57	2.48	2.29	2.19	3.92%
YoY %	-3.50%	6.72%	4.28%	3.63%	8.30%	4.57%	-	-
Horiz. %	126.03%	130.59%	122.37%	117.35%	113.24%	104.57%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 39,626
RPS	493.60	407.23	397.24	305.84	353.27	289.42	306.38	8.26%
YoY %	21.21%	2.51%	29.88%	-13.43%	22.06%	-5.54%	-	-
Horiz. %	161.11%	132.92%	129.66%	99.82%	115.30%	94.46%	100.00%	-
EPS	-4.14	20.04	21.36	14.63	25.87	13.04	14.26	-
YoY %	-120.66%	-6.18%	46.00%	-43.45%	98.39%	-8.56%	-	-
Horiz. %	-29.03%	140.53%	149.79%	102.59%	181.42%	91.44%	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	2.7605	2.858	2.7647	2.7422	2.6456	2.4419	2.3325	2.84%
YoY %	-3.41%	3.37%	0.82%	3.65%	8.34%	4.69%	-	-
Horiz. %	118.35%	122.53%	118.53%	117.56%	113.42%	104.69%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	1.56	1.37	1.82	1.15	0.95	0.89	0.90	-
P/RPS	0.32	0.34	0.47	0.40	0.29	0.33	0.31	0.53%
YoY %	-5.88%	-27.66%	17.50%	37.93%	-12.12%	6.45%	-	-
Horiz. %	103.23%	109.68%	151.61%	129.03%	93.55%	106.45%	100.00%	-
P/EPS	-37.67	6.83	8.79	8.39	3.92	7.28	6.72	-
YoY %	-651.54%	-22.30%	4.77%	114.03%	-46.15%	8.33%	-	-
Horiz. %	-560.57%	101.64%	130.80%	124.85%	58.33%	108.33%	100.00%	-
EY	-2.65	14.64	11.38	11.92	25.53	13.74	14.88	-
YoY %	-118.10%	28.65%	-4.53%	-53.31%	85.81%	-7.66%	-	-
Horiz. %	-17.81%	98.39%	76.48%	80.11%	171.57%	92.34%	100.00%	-
DY	0.00	7.48	2.82	6.09	7.37	5.62	5.56	-
YoY %	0.00%	165.25%	-53.69%	-17.37%	31.14%	1.08%	-	-
Horiz. %	0.00%	134.53%	50.72%	109.53%	132.55%	101.08%	100.00%	-
P/NAPS	0.57	0.48	0.68	0.45	0.38	0.39	0.41	5.63%
YoY %	18.75%	-29.41%	51.11%	18.42%	-2.56%	-4.88%	-	-
Horiz. %	139.02%	117.07%	165.85%	109.76%	92.68%	95.12%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	21/11/12	21/11/11	14/10/10	18/11/09	19/11/08	27/11/07	23/11/06	-
Price	1.59	1.44	1.78	1.23	0.85	0.81	0.85	-
P/RPS	0.32	0.35	0.46	0.43	0.26	0.30	0.30	1.08%
YoY %	-8.57%	-23.91%	6.98%	65.38%	-13.33%	0.00%	-	-
Horiz. %	106.67%	116.67%	153.33%	143.33%	86.67%	100.00%	100.00%	-
P/EPS	-38.39	7.18	8.60	8.97	3.50	6.62	6.35	-
YoY %	-634.68%	-16.51%	-4.12%	156.29%	-47.13%	4.25%	-	-
Horiz. %	-604.57%	113.07%	135.43%	141.26%	55.12%	104.25%	100.00%	-
EY	-2.60	13.93	11.63	11.14	28.54	15.10	15.75	-
YoY %	-118.66%	19.78%	4.40%	-60.97%	89.01%	-4.13%	-	-
Horiz. %	-16.51%	88.44%	73.84%	70.73%	181.21%	95.87%	100.00%	-
DY	0.00	7.11	2.88	5.69	8.24	6.17	5.88	-
YoY %	0.00%	146.88%	-49.38%	-30.95%	33.55%	4.93%	-	-
Horiz. %	0.00%	120.92%	48.98%	96.77%	140.14%	104.93%	100.00%	-
P/NAPS	0.58	0.50	0.66	0.48	0.34	0.35	0.39	6.83%
YoY %	16.00%	-24.24%	37.50%	41.18%	-2.86%	-10.26%	-	-
Horiz. %	148.72%	128.21%	169.23%	123.08%	87.18%	89.74%	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