[SUNCRN] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 14.81%
YoY- -32.75%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 100,456 88,409 81,675 69,225 74,845 50,392 14.78%
PBT 8,198 2,022 3,776 2,110 3,719 4,283 13.85%
Tax -541 568 -152 -102 -733 -249 16.77%
NP 7,657 2,590 3,624 2,008 2,986 4,034 13.66%
-
NP to SH 7,657 2,590 3,624 2,008 2,986 4,034 13.66%
-
Tax Rate 6.60% -28.09% 4.03% 4.83% 19.71% 5.81% -
Total Cost 92,799 85,819 78,051 67,217 71,859 46,358 14.88%
-
Net Worth 82,770 75,686 74,244 46,948 46,643 45,620 12.64%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 1,351 2,861 2,063 - - 1,991 -7.45%
Div Payout % 17.65% 110.47% 56.95% - - 49.36% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 82,770 75,686 74,244 46,948 46,643 45,620 12.64%
NOSH 40,975 41,134 41,019 19,241 19,933 19,496 16.00%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 7.62% 2.93% 4.44% 2.90% 3.99% 8.01% -
ROE 9.25% 3.42% 4.88% 4.28% 6.40% 8.84% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 245.16 214.93 199.11 359.77 375.48 258.47 -1.05%
EPS 18.69 6.30 8.83 10.44 14.98 20.69 -2.01%
DPS 3.30 7.00 5.03 0.00 0.00 10.21 -20.20%
NAPS 2.02 1.84 1.81 2.44 2.34 2.34 -2.89%
Adjusted Per Share Value based on latest NOSH - 19,241
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 261.52 230.16 212.63 180.22 194.85 131.19 14.78%
EPS 19.93 6.74 9.43 5.23 7.77 10.50 13.66%
DPS 3.52 7.45 5.37 0.00 0.00 5.18 -7.43%
NAPS 2.1548 1.9704 1.9329 1.2223 1.2143 1.1877 12.64%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.01 1.18 1.06 2.33 3.34 5.30 -
P/RPS 0.41 0.55 0.53 0.65 0.89 2.05 -27.50%
P/EPS 5.40 18.74 12.00 22.33 22.30 25.61 -26.73%
EY 18.50 5.34 8.33 4.48 4.49 3.90 36.50%
DY 3.27 5.93 4.75 0.00 0.00 1.93 11.11%
P/NAPS 0.50 0.64 0.59 0.95 1.43 2.26 -26.03%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 16/05/05 18/05/04 26/05/03 28/05/02 24/05/01 - -
Price 0.91 1.00 1.08 2.58 3.08 0.00 -
P/RPS 0.37 0.47 0.54 0.72 0.82 0.00 -
P/EPS 4.87 15.88 12.22 24.72 20.56 0.00 -
EY 20.53 6.30 8.18 4.04 4.86 0.00 -
DY 3.63 7.00 4.66 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.60 1.06 1.32 0.00 -

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
Post a Comment