[SUNCRN] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -7.75%
YoY- 862.43%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 205,111 160,055 158,057 137,746 126,266 124,852 107,328 11.38%
PBT 4,752 1,046 12,711 9,329 8,127 9,223 3,618 4.64%
Tax -1,931 -1,416 -1,781 -1,625 -562 -1,538 230 -
NP 2,821 -370 10,930 7,704 7,565 7,685 3,848 -5.03%
-
NP to SH 2,821 -370 10,930 7,704 7,565 7,685 3,848 -5.03%
-
Tax Rate 40.64% 135.37% 14.01% 17.42% 6.92% 16.68% -6.36% -
Total Cost 202,290 160,425 147,127 130,042 118,701 117,167 103,480 11.80%
-
Net Worth 113,314 107,797 112,920 108,020 104,792 98,200 93,780 3.20%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 5,963 - 2,864 2,865 2,047 -
Div Payout % - - 54.56% - 37.86% 37.29% 53.20% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 113,314 107,797 112,920 108,020 104,792 98,200 93,780 3.20%
NOSH 38,411 38,362 38,671 40,762 40,934 40,916 40,952 -1.06%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.38% -0.23% 6.92% 5.59% 5.99% 6.16% 3.59% -
ROE 2.49% -0.34% 9.68% 7.13% 7.22% 7.83% 4.10% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 533.98 417.22 408.72 337.93 308.46 305.14 262.08 12.58%
EPS 7.34 -0.96 28.26 18.90 18.48 18.78 9.40 -4.03%
DPS 0.00 0.00 15.42 0.00 7.00 7.00 5.00 -
NAPS 2.95 2.81 2.92 2.65 2.56 2.40 2.29 4.30%
Adjusted Per Share Value based on latest NOSH - 38,411
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 533.98 416.68 411.48 358.60 328.72 325.04 279.41 11.38%
EPS 7.34 -0.96 28.45 20.06 19.69 20.01 10.02 -5.05%
DPS 0.00 0.00 15.52 0.00 7.46 7.46 5.33 -
NAPS 2.95 2.8064 2.9397 2.8122 2.7281 2.5565 2.4415 3.20%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.74 1.27 1.88 1.35 0.87 0.92 0.90 -
P/RPS 0.33 0.30 0.46 0.40 0.28 0.30 0.34 -0.49%
P/EPS 23.69 -131.68 6.65 7.14 4.71 4.90 9.58 16.27%
EY 4.22 -0.76 15.03 14.00 21.24 20.42 10.44 -14.00%
DY 0.00 0.00 8.20 0.00 8.05 7.61 5.56 -
P/NAPS 0.59 0.45 0.64 0.51 0.34 0.38 0.39 7.13%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 17/05/13 16/05/12 25/04/11 21/05/10 20/05/09 17/06/08 17/05/07 -
Price 1.76 1.40 2.05 1.48 0.92 0.91 0.92 -
P/RPS 0.33 0.34 0.50 0.44 0.30 0.30 0.35 -0.97%
P/EPS 23.96 -145.15 7.25 7.83 4.98 4.85 9.79 16.07%
EY 4.17 -0.69 13.79 12.77 20.09 20.64 10.21 -13.85%
DY 0.00 0.00 7.52 0.00 7.61 7.69 5.43 -
P/NAPS 0.60 0.50 0.70 0.56 0.36 0.38 0.40 6.98%

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