[SUNCRN] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -243.98%
YoY- -120.67%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 189,599 156,425 152,586 117,479 135,696 111,172 117,686 8.26%
PBT 747 9,719 10,432 5,900 11,504 5,962 4,807 -26.65%
Tax -2,338 -2,020 -2,228 -282 -1,565 -953 671 -
NP -1,591 7,699 8,204 5,618 9,939 5,009 5,478 -
-
NP to SH -1,591 7,699 8,204 5,618 9,939 5,009 5,478 -
-
Tax Rate 312.99% 20.78% 21.36% 4.78% 13.60% 15.98% -13.96% -
Total Cost 191,190 148,726 144,382 111,861 125,757 106,163 112,208 9.27%
-
Net Worth 106,035 109,780 106,198 105,331 101,623 93,797 89,595 2.84%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 3,932 2,031 2,864 2,865 2,047 2,046 -
Div Payout % - 51.07% 24.76% 50.99% 28.83% 40.87% 37.37% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 106,035 109,780 106,198 105,331 101,623 93,797 89,595 2.84%
NOSH 38,418 38,384 39,626 40,985 40,977 40,959 40,911 -1.04%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -0.84% 4.92% 5.38% 4.78% 7.32% 4.51% 4.65% -
ROE -1.50% 7.01% 7.73% 5.33% 9.78% 5.34% 6.11% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 493.51 407.52 385.06 286.64 331.15 271.42 287.66 9.40%
EPS -4.14 20.06 20.70 13.71 24.25 12.23 13.39 -
DPS 0.00 10.24 5.13 7.00 7.00 5.00 5.00 -
NAPS 2.76 2.86 2.68 2.57 2.48 2.29 2.19 3.92%
Adjusted Per Share Value based on latest NOSH - 38,418
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 493.60 407.23 397.24 305.84 353.27 289.42 306.38 8.26%
EPS -4.14 20.04 21.36 14.63 25.87 13.04 14.26 -
DPS 0.00 10.24 5.29 7.46 7.46 5.33 5.33 -
NAPS 2.7605 2.858 2.7647 2.7422 2.6456 2.4419 2.3325 2.84%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
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%
P/EPS -37.67 6.83 8.79 8.39 3.92 7.28 6.72 -
EY -2.65 14.64 11.38 11.92 25.53 13.74 14.88 -
DY 0.00 7.48 2.82 6.09 7.37 5.62 5.56 -
P/NAPS 0.57 0.48 0.68 0.45 0.38 0.39 0.41 5.63%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
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%
P/EPS -38.39 7.18 8.60 8.97 3.50 6.62 6.35 -
EY -2.60 13.93 11.63 11.14 28.54 15.10 15.75 -
DY 0.00 7.11 2.88 5.69 8.24 6.17 5.88 -
P/NAPS 0.58 0.50 0.66 0.48 0.34 0.35 0.39 6.83%

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