[SUNRISE] QoQ Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
10-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 11.42%
YoY- 1545.49%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 570,208 541,384 522,496 558,098 512,090 442,814 412,252 24.11%
PBT 194,140 230,854 342,356 157,392 141,132 127,376 122,756 35.70%
Tax -42,164 -41,816 -41,784 -49,863 -44,837 -39,772 -41,892 0.43%
NP 151,976 189,038 300,572 107,529 96,294 87,604 80,864 52.23%
-
NP to SH 153,569 189,082 300,660 108,109 97,025 89,624 83,544 50.00%
-
Tax Rate 21.72% 18.11% 12.20% 31.68% 31.77% 31.22% 34.13% -
Total Cost 418,232 352,346 221,924 450,569 415,796 355,210 331,388 16.76%
-
Net Worth 707,541 694,076 688,403 597,379 562,287 560,680 529,274 21.33%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - 47,292 41,042 42,475 40,713 -
Div Payout % - - - 43.75% 42.30% 47.39% 48.73% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 707,541 694,076 688,403 597,379 562,287 560,680 529,274 21.33%
NOSH 447,811 431,103 430,251 414,846 410,428 424,758 407,134 6.54%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 26.65% 34.92% 57.53% 19.27% 18.80% 19.78% 19.62% -
ROE 21.70% 27.24% 43.68% 18.10% 17.26% 15.98% 15.78% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 127.33 125.58 121.44 134.53 124.77 104.25 101.26 16.48%
EPS 34.29 43.86 69.88 26.06 23.64 21.10 20.52 40.77%
DPS 0.00 0.00 0.00 11.40 10.00 10.00 10.00 -
NAPS 1.58 1.61 1.60 1.44 1.37 1.32 1.30 13.87%
Adjusted Per Share Value based on latest NOSH - 424,249
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 115.07 109.26 105.44 112.63 103.34 89.36 83.20 24.11%
EPS 30.99 38.16 60.68 21.82 19.58 18.09 16.86 49.99%
DPS 0.00 0.00 0.00 9.54 8.28 8.57 8.22 -
NAPS 1.4279 1.4007 1.3893 1.2056 1.1347 1.1315 1.0681 21.33%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.18 3.20 3.50 3.84 2.48 2.10 1.48 -
P/RPS 1.71 2.55 2.88 2.85 1.99 2.01 1.46 11.10%
P/EPS 6.36 7.30 5.01 14.74 10.49 9.95 7.21 -8.01%
EY 15.73 13.71 19.97 6.79 9.53 10.05 13.86 8.79%
DY 0.00 0.00 0.00 2.97 4.03 4.76 6.76 -
P/NAPS 1.38 1.99 2.19 2.67 1.81 1.59 1.14 13.57%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 24/01/08 23/10/07 10/08/07 27/04/07 25/01/07 28/11/06 -
Price 2.52 3.16 3.36 3.36 3.78 2.22 1.85 -
P/RPS 1.98 2.52 2.77 2.50 3.03 2.13 1.83 5.38%
P/EPS 7.35 7.20 4.81 12.89 15.99 10.52 9.02 -12.74%
EY 13.61 13.88 20.80 7.76 6.25 9.50 11.09 14.61%
DY 0.00 0.00 0.00 3.39 2.65 4.50 5.41 -
P/NAPS 1.59 1.96 2.10 2.33 2.76 1.68 1.42 7.82%

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