[SUNRISE] QoQ Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
18-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -26.17%
YoY- 55.42%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 174,277 158,488 154,656 144,680 166,015 150,457 123,482 25.90%
PBT 42,322 39,546 36,360 27,204 39,828 32,216 27,918 32.06%
Tax -12,439 -11,597 -10,444 -8,504 -14,500 -11,389 -5,262 77.73%
NP 29,883 27,949 25,916 18,700 25,328 20,826 22,656 20.33%
-
NP to SH 29,883 27,949 25,916 18,700 25,328 20,826 22,656 20.33%
-
Tax Rate 29.39% 29.33% 28.72% 31.26% 36.41% 35.35% 18.85% -
Total Cost 144,394 130,538 128,740 125,980 140,687 129,630 100,826 27.13%
-
Net Worth 352,541 343,215 334,102 333,139 325,697 315,299 311,746 8.56%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 352,541 343,215 334,102 333,139 325,697 315,299 311,746 8.56%
NOSH 184,576 184,524 184,586 184,055 181,954 181,206 181,248 1.22%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 17.15% 17.63% 16.76% 12.93% 15.26% 13.84% 18.35% -
ROE 8.48% 8.14% 7.76% 5.61% 7.78% 6.61% 7.27% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 94.42 85.89 83.78 78.61 91.24 83.03 68.13 24.37%
EPS 16.19 15.15 14.04 10.16 13.92 11.49 12.50 18.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.86 1.81 1.81 1.79 1.74 1.72 7.25%
Adjusted Per Share Value based on latest NOSH - 184,055
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 35.17 31.98 31.21 29.20 33.50 30.36 24.92 25.89%
EPS 6.03 5.64 5.23 3.77 5.11 4.20 4.57 20.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7115 0.6926 0.6742 0.6723 0.6573 0.6363 0.6291 8.57%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 1.34 1.11 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.42 1.29 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.28 7.33 0.00 0.00 0.00 0.00 0.00 -
EY 12.08 13.65 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.60 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 20/05/03 27/02/03 18/11/02 22/08/02 28/05/02 26/02/02 -
Price 1.46 1.18 1.14 0.00 0.00 0.00 0.00 -
P/RPS 1.55 1.37 1.36 0.00 0.00 0.00 0.00 -
P/EPS 9.02 7.79 8.12 0.00 0.00 0.00 0.00 -
EY 11.09 12.84 12.32 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.63 0.63 0.00 0.00 0.00 0.00 -

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