[SUNRISE] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock

[SUNRISE] SUNRISE BHD

Announcement Date

28-Nov-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Sep-2006 [#1]

Profit Trend

QoQ- 1171.6%

YoY- 63.3%

Quarter Report

SUNRISE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Annualized Quarter Result
Revenue	558,098	512,090	442,814	412,252	359,185	321,242	305,890	49.47%
YoY %	8.98%	15.64%	7.41%	14.77%	11.81%	5.02%	-	-
Horiz. %	182.45%	167.41%	144.76%	134.77%	117.42%	105.02%	100.00%	-
PBT	157,392	141,132	127,376	122,756	41,208	121,773	120,540	19.52%
YoY %	11.52%	10.80%	3.76%	197.89%	-66.16%	1.02%	-	-
Horiz. %	130.57%	117.08%	105.67%	101.84%	34.19%	101.02%	100.00%	-
Tax	-49,863	-44,837	-39,772	-41,892	-37,214	-37,468	-36,244	23.76%
YoY %	-11.21%	-12.74%	5.06%	-12.57%	0.68%	-3.38%	-	-
Horiz. %	137.58%	123.71%	109.73%	115.58%	102.68%	103.38%	100.00%	-
NP	107,529	96,294	87,604	80,864	3,994	84,305	84,296	17.67%
YoY %	11.67%	9.92%	8.33%	1,924.64%	-95.26%	0.01%	-	-
Horiz. %	127.56%	114.23%	103.92%	95.93%	4.74%	100.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	108,109	97,025	89,624	83,544	6,570	84,305	84,296	18.09%
YoY %	11.42%	8.26%	7.28%	1,171.60%	-92.21%	0.01%	-	-
Horiz. %	128.25%	115.10%	106.32%	99.11%	7.79%	100.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.68%	31.77%	31.22%	34.13%	90.31%	30.77%	30.07%	-
YoY %	-0.28%	1.76%	-8.53%	-62.21%	193.50%	2.33%	-	-
Horiz. %	105.35%	105.65%	103.82%	113.50%	300.33%	102.33%	100.00%	-
Total Cost	450,569	415,796	355,210	331,388	355,191	236,937	221,594	60.70%
YoY %	8.36%	17.06%	7.19%	-6.70%	49.91%	6.92%	-	-
Horiz. %	203.33%	187.64%	160.30%	149.55%	160.29%	106.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	597,379	562,287	560,680	529,274	515,506	587,786	565,348	3.75%
YoY %	6.24%	0.29%	5.93%	2.67%	-12.30%	3.97%	-	-
Horiz. %	105.67%	99.46%	99.17%	93.62%	91.18%	103.97%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	47,292	41,042	42,475	40,713	24,943	-	-	-
YoY %	15.23%	-3.37%	4.33%	63.22%	0.00%	-	-	-
Horiz. %	189.60%	164.54%	170.29%	163.22%	100.00%	-	-	-
Div Payout %	43.75%	42.30%	47.39%	48.73%	379.66%	-	-	-
YoY %	3.43%	-10.74%	-2.75%	-87.16%	0.00%	-	-	-
Horiz. %	11.52%	11.14%	12.48%	12.84%	100.00%	-	-	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	597,379	562,287	560,680	529,274	515,506	587,786	565,348	3.75%
YoY %	6.24%	0.29%	5.93%	2.67%	-12.30%	3.97%	-	-
Horiz. %	105.67%	99.46%	99.17%	93.62%	91.18%	103.97%	100.00%	-
NOSH	414,846	410,428	424,758	407,134	415,730	419,847	421,901	-1.12%
YoY %	1.08%	-3.37%	4.33%	-2.07%	-0.98%	-0.49%	-	-
Horiz. %	98.33%	97.28%	100.68%	96.50%	98.54%	99.51%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	19.27%	18.80%	19.78%	19.62%	1.11%	26.24%	27.56%	-
YoY %	2.50%	-4.95%	0.82%	1,667.57%	-95.77%	-4.79%	-	-
Horiz. %	69.92%	68.21%	71.77%	71.19%	4.03%	95.21%	100.00%	-
ROE	18.10%	17.26%	15.98%	15.78%	1.27%	14.34%	14.91%	-
YoY %	4.87%	8.01%	1.27%	1,142.52%	-91.14%	-3.82%	-	-
Horiz. %	121.40%	115.76%	107.18%	105.84%	8.52%	96.18%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	134.53	124.77	104.25	101.26	86.40	76.51	72.50	51.17%
YoY %	7.82%	19.68%	2.95%	17.20%	12.93%	5.53%	-	-
Horiz. %	185.56%	172.10%	143.79%	139.67%	119.17%	105.53%	100.00%	-
EPS	26.06	23.64	21.10	20.52	1.58	20.08	19.98	19.43%
YoY %	10.24%	12.04%	2.83%	1,198.73%	-92.13%	0.50%	-	-
Horiz. %	130.43%	118.32%	105.61%	102.70%	7.91%	100.50%	100.00%	-
DPS	11.40	10.00	10.00	10.00	6.00	0.00	0.00	-
YoY %	14.00%	0.00%	0.00%	66.67%	0.00%	0.00%	-	-
Horiz. %	190.00%	166.67%	166.67%	166.67%	100.00%	-	-	-
NAPS	1.44	1.37	1.32	1.30	1.24	1.40	1.34	4.92%
YoY %	5.11%	3.79%	1.54%	4.84%	-11.43%	4.48%	-	-
Horiz. %	107.46%	102.24%	98.51%	97.01%	92.54%	104.48%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 407,134
RPS	112.63	103.34	89.36	83.20	72.49	64.83	61.73	49.48%
YoY %	8.99%	15.64%	7.40%	14.77%	11.82%	5.02%	-	-
Horiz. %	182.46%	167.41%	144.76%	134.78%	117.43%	105.02%	100.00%	-
EPS	21.82	19.58	18.09	16.86	1.33	17.01	17.01	18.11%
YoY %	11.44%	8.24%	7.30%	1,167.67%	-92.18%	0.00%	-	-
Horiz. %	128.28%	115.11%	106.35%	99.12%	7.82%	100.00%	100.00%	-
DPS	9.54	8.28	8.57	8.22	5.03	0.00	0.00	-
YoY %	15.22%	-3.38%	4.26%	63.42%	0.00%	0.00%	-	-
Horiz. %	189.66%	164.61%	170.38%	163.42%	100.00%	-	-	-
NAPS	1.2056	1.1347	1.1315	1.0681	1.0403	1.1862	1.1409	3.75%
YoY %	6.25%	0.28%	5.94%	2.67%	-12.30%	3.97%	-	-
Horiz. %	105.67%	99.46%	99.18%	93.62%	91.18%	103.97%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	3.84	2.48	2.10	1.48	1.54	1.78	1.17	-
P/RPS	2.85	1.99	2.01	1.46	1.78	2.33	1.61	46.48%
YoY %	43.22%	-1.00%	37.67%	-17.98%	-23.61%	44.72%	-	-
Horiz. %	177.02%	123.60%	124.84%	90.68%	110.56%	144.72%	100.00%	-
P/EPS	14.74	10.49	9.95	7.21	97.45	8.86	5.86	85.26%
YoY %	40.51%	5.43%	38.00%	-92.60%	999.89%	51.19%	-	-
Horiz. %	251.54%	179.01%	169.80%	123.04%	1,662.97%	151.19%	100.00%	-
EY	6.79	9.53	10.05	13.86	1.03	11.28	17.08	-46.02%
YoY %	-28.75%	-5.17%	-27.49%	1,245.63%	-90.87%	-33.96%	-	-
Horiz. %	39.75%	55.80%	58.84%	81.15%	6.03%	66.04%	100.00%	-
DY	2.97	4.03	4.76	6.76	3.90	0.00	0.00	-
YoY %	-26.30%	-15.34%	-29.59%	73.33%	0.00%	0.00%	-	-
Horiz. %	76.15%	103.33%	122.05%	173.33%	100.00%	-	-	-
P/NAPS	2.67	1.81	1.59	1.14	1.24	1.27	0.87	111.61%
YoY %	47.51%	13.84%	39.47%	-8.06%	-2.36%	45.98%	-	-
Horiz. %	306.90%	208.05%	182.76%	131.03%	142.53%	145.98%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	10/08/07	27/04/07	25/01/07	28/11/06	21/08/06	26/05/06	10/02/06	-
Price	3.36	3.78	2.22	1.85	1.51	1.69	1.59	-
P/RPS	2.50	3.03	2.13	1.83	1.75	2.21	2.19	9.25%
YoY %	-17.49%	42.25%	16.39%	4.57%	-20.81%	0.91%	-	-
Horiz. %	114.16%	138.36%	97.26%	83.56%	79.91%	100.91%	100.00%	-
P/EPS	12.89	15.99	10.52	9.02	95.55	8.42	7.96	38.02%
YoY %	-19.39%	52.00%	16.63%	-90.56%	1,034.80%	5.78%	-	-
Horiz. %	161.93%	200.88%	132.16%	113.32%	1,200.38%	105.78%	100.00%	-
EY	7.76	6.25	9.50	11.09	1.05	11.88	12.57	-27.56%
YoY %	24.16%	-34.21%	-14.34%	956.19%	-91.16%	-5.49%	-	-
Horiz. %	61.73%	49.72%	75.58%	88.23%	8.35%	94.51%	100.00%	-
DY	3.39	2.65	4.50	5.41	3.97	0.00	0.00	-
YoY %	27.92%	-41.11%	-16.82%	36.27%	0.00%	0.00%	-	-
Horiz. %	85.39%	66.75%	113.35%	136.27%	100.00%	-	-	-
P/NAPS	2.33	2.76	1.68	1.42	1.22	1.21	1.19	56.70%
YoY %	-15.58%	64.29%	18.31%	16.39%	0.83%	1.68%	-	-
Horiz. %	195.80%	231.93%	141.18%	119.33%	102.52%	101.68%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos