[SUNCRN] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 37.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
Revenue 124,852 107,328 124,205 100,456 81,675 88,409 69,225 10.31%
PBT 9,223 3,618 6,849 8,198 3,776 2,022 2,110 27.84%
Tax -1,538 230 123 -541 -152 568 -102 57.11%
NP 7,685 3,848 6,972 7,657 3,624 2,590 2,008 25.04%
-
NP to SH 7,685 3,848 6,972 7,657 3,624 2,590 2,008 25.04%
-
Tax Rate 16.68% -6.36% -1.80% 6.60% 4.03% -28.09% 4.83% -
Total Cost 117,167 103,480 117,233 92,799 78,051 85,819 67,217 9.69%
-
Net Worth 98,200 93,780 87,853 82,770 74,244 75,686 46,948 13.07%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
Div 2,865 2,047 2,046 1,351 2,063 2,861 - -
Div Payout % 37.29% 53.20% 29.36% 17.65% 56.95% 110.47% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
Net Worth 98,200 93,780 87,853 82,770 74,244 75,686 46,948 13.07%
NOSH 40,916 40,952 40,862 40,975 41,019 41,134 19,241 13.38%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
NP Margin 6.16% 3.59% 5.61% 7.62% 4.44% 2.93% 2.90% -
ROE 7.83% 4.10% 7.94% 9.25% 4.88% 3.42% 4.28% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
RPS 305.14 262.08 303.96 245.16 199.11 214.93 359.77 -2.70%
EPS 18.78 9.40 17.06 18.69 8.83 6.30 10.44 10.27%
DPS 7.00 5.00 5.00 3.30 5.03 7.00 0.00 -
NAPS 2.40 2.29 2.15 2.02 1.81 1.84 2.44 -0.27%
Adjusted Per Share Value based on latest NOSH - 40,975
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
RPS 325.04 279.41 323.35 261.52 212.63 230.16 180.22 10.31%
EPS 20.01 10.02 18.15 19.93 9.43 6.74 5.23 25.03%
DPS 7.46 5.33 5.33 3.52 5.37 7.45 0.00 -
NAPS 2.5565 2.4415 2.2871 2.1548 1.9329 1.9704 1.2223 13.07%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/03 31/03/04 29/03/02 -
Price 0.92 0.90 1.17 1.01 1.06 1.18 2.33 -
P/RPS 0.30 0.34 0.38 0.41 0.53 0.55 0.65 -12.08%
P/EPS 4.90 9.58 6.86 5.40 12.00 18.74 22.33 -22.31%
EY 20.42 10.44 14.58 18.50 8.33 5.34 4.48 28.73%
DY 7.61 5.56 4.27 3.27 4.75 5.93 0.00 -
P/NAPS 0.38 0.39 0.54 0.50 0.59 0.64 0.95 -14.15%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
Date 17/06/08 17/05/07 16/05/06 16/05/05 26/05/03 18/05/04 28/05/02 -
Price 0.91 0.92 1.15 0.91 1.08 1.00 2.58 -
P/RPS 0.30 0.35 0.38 0.37 0.54 0.47 0.72 -13.56%
P/EPS 4.85 9.79 6.74 4.87 12.22 15.88 24.72 -23.75%
EY 20.64 10.21 14.84 20.53 8.18 6.30 4.04 31.20%
DY 7.69 5.43 4.35 3.63 4.66 7.00 0.00 -
P/NAPS 0.38 0.40 0.53 0.45 0.60 0.54 1.06 -15.70%

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