SUNCHIRIN INDUSTRIES (M) BHD

KLSE (MYR): SUNCRN (7358)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

1.79

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 194,936 205,111 202,808 155,892 155,104 122,439 136,781 116,523 110,913 121,592 93,687 90,117 9.42%
PBT 3,536 4,752 5,089 1,741 13,875 6,830 9,319 7,098 3,100 9,271 5,633 3,451 4.40%
Tax -924 -1,931 -2,031 -1,342 -1,599 -1,406 -1,202 -1,099 532 -145 -55 182 -
NP 2,612 2,821 3,058 399 12,276 5,424 8,117 5,999 3,632 9,126 5,578 3,633 -1.89%
-
NP to SH 2,612 2,821 3,058 399 12,276 5,424 8,117 5,999 3,632 9,126 5,578 3,633 -1.89%
-
Tax Rate 26.13% 40.64% 39.91% 77.08% 11.52% 20.59% 12.90% 15.48% -17.16% 1.56% 0.98% -5.27% -
Total Cost 192,324 202,290 199,750 155,493 142,828 117,015 128,664 110,524 107,281 112,466 88,109 86,484 9.73%
-
Net Worth 113,314 113,314 108,967 107,806 116,653 106,518 103,203 97,460 92,130 88,065 81,089 75,772 4.11%
Dividend
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - 6,013 2,048 2,047 2,866 2,047 2,048 1,228 2,867 -
Div Payout % - - - - 48.98% 37.77% 25.23% 47.78% 56.37% 22.44% 22.03% 78.92% -
Equity
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 113,314 113,314 108,967 107,806 116,653 106,518 103,203 97,460 92,130 88,065 81,089 75,772 4.11%
NOSH 38,411 38,411 38,368 38,365 40,087 40,968 40,953 40,949 40,947 40,960 40,954 40,958 -0.72%
Ratio Analysis
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.34% 1.38% 1.51% 0.26% 7.91% 4.43% 5.93% 5.15% 3.27% 7.51% 5.95% 4.03% -
ROE 2.31% 2.49% 2.81% 0.37% 10.52% 5.09% 7.87% 6.16% 3.94% 10.36% 6.88% 4.79% -
Per Share
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 507.49 533.98 528.57 406.34 386.92 298.86 333.99 284.55 270.87 296.85 228.76 220.02 10.21%
EPS 6.80 7.34 7.97 1.04 30.62 13.24 19.82 14.65 8.87 22.28 13.62 8.87 -1.18%
DPS 0.00 0.00 0.00 0.00 15.00 5.00 5.00 7.00 5.00 5.00 3.00 7.00 -
NAPS 2.95 2.95 2.84 2.81 2.91 2.60 2.52 2.38 2.25 2.15 1.98 1.85 4.87%
Adjusted Per Share Value based on latest NOSH - 38,411
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 507.49 533.98 527.98 405.84 403.79 318.75 356.09 303.35 288.75 316.55 243.90 234.61 9.42%
EPS 6.80 7.34 7.96 1.04 31.96 14.12 21.13 15.62 9.46 23.76 14.52 9.46 -1.89%
DPS 0.00 0.00 0.00 0.00 15.65 5.33 5.33 7.46 5.33 5.33 3.20 7.46 -
NAPS 2.95 2.95 2.8368 2.8066 3.0369 2.7731 2.6868 2.5373 2.3985 2.2927 2.1111 1.9726 4.11%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/03/13 29/03/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.74 1.74 1.70 1.49 2.04 1.24 0.99 0.89 0.85 0.83 0.96 1.15 -
P/RPS 0.34 0.33 0.32 0.37 0.53 0.41 0.30 0.31 0.31 0.28 0.42 0.52 -5.24%
P/EPS 25.59 23.69 21.33 143.27 6.66 9.37 4.99 6.08 9.58 3.73 7.05 12.97 5.67%
EY 3.91 4.22 4.69 0.70 15.01 10.68 20.02 16.46 10.44 26.84 14.19 7.71 -5.36%
DY 0.00 0.00 0.00 0.00 7.35 4.03 5.05 7.87 5.88 6.02 3.13 6.09 -
P/NAPS 0.59 0.59 0.60 0.53 0.70 0.48 0.39 0.37 0.38 0.39 0.48 0.62 -0.36%
Price Multiplier on Announcement Date
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 17/05/13 17/05/13 28/02/13 29/02/12 24/02/11 24/02/10 02/03/09 15/02/08 14/02/07 17/02/06 21/02/05 26/02/04 -
Price 1.76 1.76 1.74 1.65 1.83 1.37 0.94 0.89 0.88 0.92 0.88 1.21 -
P/RPS 0.35 0.33 0.33 0.41 0.47 0.46 0.28 0.31 0.32 0.31 0.38 0.55 -5.51%
P/EPS 25.88 23.96 21.83 158.65 5.98 10.35 4.74 6.08 9.92 4.13 6.46 13.64 5.35%
EY 3.86 4.17 4.58 0.63 16.73 9.66 21.09 16.46 10.08 24.22 15.48 7.33 -5.08%
DY 0.00 0.00 0.00 0.00 8.20 3.65 5.32 7.87 5.68 5.43 3.41 5.79 -
P/NAPS 0.60 0.60 0.61 0.59 0.63 0.53 0.37 0.37 0.39 0.43 0.44 0.65 -0.70%

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 1 of 1 comments

kcfan

The privatisation exercise is expected to maintain stable and sustainable growth for Sunchirin. This is to allow the company greater flexibility to implement its expansion plans, without affecting its shareholders.

2012-12-28 19:56

Post a Comment