[SUNCRN] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 2.43%
YoY- 80.48%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 107,328 124,205 100,456 81,675 69,225 74,845 50,392 11.40%
PBT 3,618 6,849 8,198 3,776 2,110 3,719 4,283 -2.38%
Tax 230 123 -541 -152 -102 -733 -249 -
NP 3,848 6,972 7,657 3,624 2,008 2,986 4,034 -0.67%
-
NP to SH 3,848 6,972 7,657 3,624 2,008 2,986 4,034 -0.67%
-
Tax Rate -6.36% -1.80% 6.60% 4.03% 4.83% 19.71% 5.81% -
Total Cost 103,480 117,233 92,799 78,051 67,217 71,859 46,358 12.15%
-
Net Worth 93,780 87,853 82,770 74,244 46,948 46,643 45,620 10.83%
Dividend
31/03/07 31/03/06 31/03/05 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 2,047 2,046 1,351 2,063 - - 1,991 0.39%
Div Payout % 53.20% 29.36% 17.65% 56.95% - - 49.36% -
Equity
31/03/07 31/03/06 31/03/05 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 93,780 87,853 82,770 74,244 46,948 46,643 45,620 10.83%
NOSH 40,952 40,862 40,975 41,019 19,241 19,933 19,496 11.18%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.59% 5.61% 7.62% 4.44% 2.90% 3.99% 8.01% -
ROE 4.10% 7.94% 9.25% 4.88% 4.28% 6.40% 8.84% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 262.08 303.96 245.16 199.11 359.77 375.48 258.47 0.19%
EPS 9.40 17.06 18.69 8.83 10.44 14.98 20.69 -10.65%
DPS 5.00 5.00 3.30 5.03 0.00 0.00 10.21 -9.69%
NAPS 2.29 2.15 2.02 1.81 2.44 2.34 2.34 -0.30%
Adjusted Per Share Value based on latest NOSH - 41,019
31/03/07 31/03/06 31/03/05 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 279.41 323.35 261.52 212.63 180.22 194.85 131.19 11.40%
EPS 10.02 18.15 19.93 9.43 5.23 7.77 10.50 -0.66%
DPS 5.33 5.33 3.52 5.37 0.00 0.00 5.18 0.40%
NAPS 2.4415 2.2871 2.1548 1.9329 1.2223 1.2143 1.1877 10.83%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.90 1.17 1.01 1.06 2.33 3.34 5.30 -
P/RPS 0.34 0.38 0.41 0.53 0.65 0.89 2.05 -22.62%
P/EPS 9.58 6.86 5.40 12.00 22.33 22.30 25.61 -13.10%
EY 10.44 14.58 18.50 8.33 4.48 4.49 3.90 15.09%
DY 5.56 4.27 3.27 4.75 0.00 0.00 1.93 16.31%
P/NAPS 0.39 0.54 0.50 0.59 0.95 1.43 2.26 -22.18%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 17/05/07 16/05/06 16/05/05 26/05/03 28/05/02 24/05/01 - -
Price 0.92 1.15 0.91 1.08 2.58 3.08 0.00 -
P/RPS 0.35 0.38 0.37 0.54 0.72 0.82 0.00 -
P/EPS 9.79 6.74 4.87 12.22 24.72 20.56 0.00 -
EY 10.21 14.84 20.53 8.18 4.04 4.86 0.00 -
DY 5.43 4.35 3.63 4.66 0.00 0.00 0.00 -
P/NAPS 0.40 0.53 0.45 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