[SUNCRN] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
18-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 19.76%
YoY- 65.17%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 155,111 122,439 136,781 116,523 110,913 121,592 93,687 8.76%
PBT 14,102 6,831 9,319 7,098 3,100 9,271 5,633 16.51%
Tax -1,676 -1,406 -1,202 -1,099 532 -145 -55 76.68%
NP 12,426 5,425 8,117 5,999 3,632 9,126 5,578 14.27%
-
NP to SH 12,426 5,425 8,117 5,999 3,632 9,126 5,578 14.27%
-
Tax Rate 11.88% 20.58% 12.90% 15.48% -17.16% 1.56% 0.98% -
Total Cost 142,685 117,014 128,664 110,524 107,281 112,466 88,109 8.36%
-
Net Worth 114,428 81,707 103,105 97,012 92,121 88,015 81,107 5.90%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 5,963 818 2,045 2,865 2,047 2,046 1,351 28.06%
Div Payout % 47.99% 15.09% 25.20% 47.76% 56.36% 22.43% 24.23% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 114,428 81,707 103,105 97,012 92,121 88,015 81,107 5.90%
NOSH 39,322 40,853 40,915 40,933 40,943 40,937 40,963 -0.67%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 8.01% 4.43% 5.93% 5.15% 3.27% 7.51% 5.95% -
ROE 10.86% 6.64% 7.87% 6.18% 3.94% 10.37% 6.88% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 394.46 299.70 334.31 284.66 270.90 297.02 228.71 9.50%
EPS 31.60 13.28 19.84 14.66 8.87 22.29 13.62 15.05%
DPS 15.17 2.00 5.00 7.00 5.00 5.00 3.30 28.93%
NAPS 2.91 2.00 2.52 2.37 2.25 2.15 1.98 6.62%
Adjusted Per Share Value based on latest NOSH - 40,933
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 403.81 318.75 356.09 303.35 288.75 316.55 243.90 8.76%
EPS 32.35 14.12 21.13 15.62 9.46 23.76 14.52 14.27%
DPS 15.52 2.13 5.33 7.46 5.33 5.33 3.52 28.03%
NAPS 2.979 2.1271 2.6842 2.5256 2.3983 2.2914 2.1115 5.90%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.04 1.24 0.99 0.89 0.85 0.83 0.96 -
P/RPS 0.52 0.41 0.30 0.31 0.31 0.28 0.42 3.62%
P/EPS 6.46 9.34 4.99 6.07 9.58 3.72 7.05 -1.44%
EY 15.49 10.71 20.04 16.47 10.44 26.86 14.18 1.48%
DY 7.43 1.61 5.05 7.87 5.88 6.02 3.44 13.68%
P/NAPS 0.70 0.62 0.39 0.38 0.38 0.39 0.48 6.48%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 24/02/10 02/03/09 15/02/08 14/02/07 17/02/06 21/02/05 -
Price 1.83 1.37 0.94 0.89 0.88 0.92 0.88 -
P/RPS 0.46 0.46 0.28 0.31 0.32 0.31 0.38 3.23%
P/EPS 5.79 10.32 4.74 6.07 9.92 4.13 6.46 -1.80%
EY 17.27 9.69 21.10 16.47 10.08 24.23 15.47 1.85%
DY 8.29 1.46 5.32 7.87 5.68 5.43 3.75 14.12%
P/NAPS 0.63 0.69 0.37 0.38 0.39 0.43 0.44 6.16%

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