[SUNRISE] QoQ Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 5.89%
YoY- 213.83%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 321,242 305,890 228,548 367,723 316,609 321,628 372,024 -9.32%
PBT 121,773 120,540 76,092 150,215 140,029 130,384 124,020 -1.21%
Tax -37,468 -36,244 -24,932 -45,862 -41,157 -38,072 -35,820 3.04%
NP 84,305 84,296 51,160 104,353 98,872 92,312 88,200 -2.96%
-
NP to SH 84,305 84,296 51,160 104,692 98,872 92,312 88,200 -2.96%
-
Tax Rate 30.77% 30.07% 32.77% 30.53% 29.39% 29.20% 28.88% -
Total Cost 236,937 221,594 177,388 263,370 217,737 229,316 283,824 -11.35%
-
Net Worth 587,786 565,348 574,072 565,674 531,781 502,062 480,630 14.37%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - 50,657 - - - -
Div Payout % - - - 48.39% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 587,786 565,348 574,072 565,674 531,781 502,062 480,630 14.37%
NOSH 419,847 421,901 422,112 422,145 422,048 421,901 421,606 -0.27%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 26.24% 27.56% 22.38% 28.38% 31.23% 28.70% 23.71% -
ROE 14.34% 14.91% 8.91% 18.51% 18.59% 18.39% 18.35% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 76.51 72.50 54.14 87.11 75.02 76.23 88.24 -9.07%
EPS 20.08 19.98 12.12 24.80 23.43 21.88 20.92 -2.69%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 1.40 1.34 1.36 1.34 1.26 1.19 1.14 14.69%
Adjusted Per Share Value based on latest NOSH - 422,378
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 64.83 61.73 46.12 74.21 63.89 64.91 75.08 -9.33%
EPS 17.01 17.01 10.32 21.13 19.95 18.63 17.80 -2.98%
DPS 0.00 0.00 0.00 10.22 0.00 0.00 0.00 -
NAPS 1.1862 1.1409 1.1585 1.1416 1.0732 1.0132 0.97 14.36%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.78 1.17 1.44 1.38 1.56 1.71 1.74 -
P/RPS 2.33 1.61 2.66 1.58 2.08 2.24 1.97 11.85%
P/EPS 8.86 5.86 11.88 5.56 6.66 7.82 8.32 4.28%
EY 11.28 17.08 8.42 17.97 15.02 12.80 12.02 -4.15%
DY 0.00 0.00 0.00 8.70 0.00 0.00 0.00 -
P/NAPS 1.27 0.87 1.06 1.03 1.24 1.44 1.53 -11.68%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 10/02/06 26/10/05 25/08/05 03/05/05 27/01/05 28/10/04 -
Price 1.69 1.59 1.40 1.51 1.44 1.75 1.69 -
P/RPS 2.21 2.19 2.59 1.73 1.92 2.30 1.92 9.84%
P/EPS 8.42 7.96 11.55 6.09 6.15 8.00 8.08 2.78%
EY 11.88 12.57 8.66 16.42 16.27 12.50 12.38 -2.71%
DY 0.00 0.00 0.00 7.95 0.00 0.00 0.00 -
P/NAPS 1.21 1.19 1.03 1.13 1.14 1.47 1.48 -12.57%

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