[SUNRISE] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 5.42%
YoY- -14.24%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 685,088 590,742 614,325 697,170 761,044 803,922 755,433 -6.30%
PBT 208,856 180,876 171,484 194,806 200,976 205,760 202,853 1.96%
Tax -61,984 -47,893 -44,481 -51,288 -51,932 -49,412 -52,030 12.36%
NP 146,872 132,983 127,002 143,518 149,044 156,348 150,822 -1.75%
-
NP to SH 146,872 133,951 127,069 143,574 149,076 156,197 150,730 -1.71%
-
Tax Rate 29.68% 26.48% 25.94% 26.33% 25.84% 24.01% 25.65% -
Total Cost 538,216 457,759 487,322 553,652 612,000 647,574 604,610 -7.45%
-
Net Worth 1,129,784 1,094,791 1,074,871 1,055,254 1,020,932 964,602 911,992 15.33%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 528,620 24,769 - - - 14,689 - -
Div Payout % 359.92% 18.49% - - - 9.40% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,129,784 1,094,791 1,074,871 1,055,254 1,020,932 964,602 911,992 15.33%
NOSH 495,519 495,380 495,332 495,424 495,598 489,645 487,696 1.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 21.44% 22.51% 20.67% 20.59% 19.58% 19.45% 19.97% -
ROE 13.00% 12.24% 11.82% 13.61% 14.60% 16.19% 16.53% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 138.26 119.25 124.02 140.72 153.56 164.18 154.90 -7.28%
EPS 29.64 27.04 25.65 28.98 30.08 31.90 30.91 -2.75%
DPS 106.68 5.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.28 2.21 2.17 2.13 2.06 1.97 1.87 14.11%
Adjusted Per Share Value based on latest NOSH - 495,499
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 138.26 119.22 123.98 140.69 153.59 162.24 152.45 -6.30%
EPS 29.64 27.03 25.64 28.97 30.08 31.52 30.42 -1.71%
DPS 106.68 5.00 0.00 0.00 0.00 2.96 0.00 -
NAPS 2.28 2.2094 2.1692 2.1296 2.0603 1.9466 1.8405 15.33%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.11 1.86 2.10 2.06 2.16 1.78 0.99 -
P/RPS 1.53 1.56 1.69 1.46 1.41 1.08 0.64 78.69%
P/EPS 7.12 6.88 8.19 7.11 7.18 5.58 3.20 70.34%
EY 14.05 14.54 12.22 14.07 13.93 17.92 31.22 -41.24%
DY 50.56 2.69 0.00 0.00 0.00 1.69 0.00 -
P/NAPS 0.93 0.84 0.97 0.97 1.05 0.90 0.53 45.43%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 03/11/10 26/08/10 13/05/10 28/01/10 02/11/09 14/08/09 07/05/09 -
Price 2.52 2.05 2.08 2.21 2.10 2.09 1.46 -
P/RPS 1.82 1.72 1.68 1.57 1.37 1.27 0.94 55.28%
P/EPS 8.50 7.58 8.11 7.63 6.98 6.55 4.72 47.96%
EY 11.76 13.19 12.33 13.11 14.32 15.26 21.17 -32.40%
DY 42.33 2.44 0.00 0.00 0.00 1.44 0.00 -
P/NAPS 1.11 0.93 0.96 1.04 1.02 1.06 0.78 26.49%

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