[SUNRISE] QoQ Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
27-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ-0.0%
YoY- 59.81%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 259,136 248,310 238,318 183,640 174,277 158,488 154,656 41.11%
PBT 52,528 50,114 51,366 44,228 42,322 39,546 36,360 27.82%
Tax -19,169 -17,446 -15,996 -14,344 -12,439 -11,597 -10,444 49.96%
NP 33,359 32,668 35,370 29,884 29,883 27,949 25,916 18.34%
-
NP to SH 33,359 32,668 35,370 29,884 29,883 27,949 25,916 18.34%
-
Tax Rate 36.49% 34.81% 31.14% 32.43% 29.39% 29.33% 28.72% -
Total Cost 225,777 215,642 202,948 153,756 144,394 130,538 128,740 45.47%
-
Net Worth 382,947 344,974 364,928 362,399 352,541 343,215 334,102 9.53%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 11,701 - - - - - - -
Div Payout % 35.08% - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 382,947 344,974 364,928 362,399 352,541 343,215 334,102 9.53%
NOSH 212,748 196,008 187,142 185,845 184,576 184,524 184,586 9.93%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 12.87% 13.16% 14.84% 16.27% 17.15% 17.63% 16.76% -
ROE 8.71% 9.47% 9.69% 8.25% 8.48% 8.14% 7.76% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 121.80 126.68 127.35 98.81 94.42 85.89 83.78 28.36%
EPS 15.68 16.67 18.90 16.08 16.19 15.15 14.04 7.65%
DPS 5.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.76 1.95 1.95 1.91 1.86 1.81 -0.36%
Adjusted Per Share Value based on latest NOSH - 185,845
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 52.30 50.11 48.09 37.06 35.17 31.98 31.21 41.12%
EPS 6.73 6.59 7.14 6.03 6.03 5.64 5.23 18.32%
DPS 2.36 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7728 0.6962 0.7365 0.7314 0.7115 0.6926 0.6742 9.53%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 2.80 2.92 2.01 1.41 1.34 1.11 0.00 -
P/RPS 2.30 2.30 1.58 1.43 1.42 1.29 0.00 -
P/EPS 17.86 17.52 10.63 8.77 8.28 7.33 0.00 -
EY 5.60 5.71 9.40 11.40 12.08 13.65 0.00 -
DY 1.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.66 1.03 0.72 0.70 0.60 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 10/05/04 06/02/04 27/10/03 27/08/03 20/05/03 27/02/03 -
Price 1.65 2.75 2.50 1.68 1.46 1.18 1.14 -
P/RPS 1.35 2.17 1.96 1.70 1.55 1.37 1.36 -0.49%
P/EPS 10.52 16.50 13.23 10.45 9.02 7.79 8.12 18.86%
EY 9.50 6.06 7.56 9.57 11.09 12.84 12.32 -15.92%
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.56 1.28 0.86 0.76 0.63 0.63 28.74%

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