[SUNRISE] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
23-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 178.11%
YoY- 259.88%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 685,830 570,208 541,384 522,496 558,098 512,090 442,814 33.89%
PBT 201,116 194,140 230,854 342,356 157,392 141,132 127,376 35.63%
Tax -41,201 -42,164 -41,816 -41,784 -49,863 -44,837 -39,772 2.38%
NP 159,915 151,976 189,038 300,572 107,529 96,294 87,604 49.41%
-
NP to SH 160,046 153,569 189,082 300,660 108,109 97,025 89,624 47.24%
-
Tax Rate 20.49% 21.72% 18.11% 12.20% 31.68% 31.77% 31.22% -
Total Cost 525,915 418,232 352,346 221,924 450,569 415,796 355,210 29.93%
-
Net Worth 757,640 707,541 694,076 688,403 597,379 562,287 560,680 22.24%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - 47,292 41,042 42,475 -
Div Payout % - - - - 43.75% 42.30% 47.39% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 757,640 707,541 694,076 688,403 597,379 562,287 560,680 22.24%
NOSH 448,308 447,811 431,103 430,251 414,846 410,428 424,758 3.66%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 23.32% 26.65% 34.92% 57.53% 19.27% 18.80% 19.78% -
ROE 21.12% 21.70% 27.24% 43.68% 18.10% 17.26% 15.98% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 152.98 127.33 125.58 121.44 134.53 124.77 104.25 29.16%
EPS 35.70 34.29 43.86 69.88 26.06 23.64 21.10 42.03%
DPS 0.00 0.00 0.00 0.00 11.40 10.00 10.00 -
NAPS 1.69 1.58 1.61 1.60 1.44 1.37 1.32 17.92%
Adjusted Per Share Value based on latest NOSH - 430,251
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 138.41 115.07 109.26 105.44 112.63 103.34 89.36 33.90%
EPS 32.30 30.99 38.16 60.68 21.82 19.58 18.09 47.22%
DPS 0.00 0.00 0.00 0.00 9.54 8.28 8.57 -
NAPS 1.529 1.4279 1.4007 1.3893 1.2056 1.1347 1.1315 22.24%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.69 2.18 3.20 3.50 3.84 2.48 2.10 -
P/RPS 1.10 1.71 2.55 2.88 2.85 1.99 2.01 -33.11%
P/EPS 4.73 6.36 7.30 5.01 14.74 10.49 9.95 -39.11%
EY 21.12 15.73 13.71 19.97 6.79 9.53 10.05 64.14%
DY 0.00 0.00 0.00 0.00 2.97 4.03 4.76 -
P/NAPS 1.00 1.38 1.99 2.19 2.67 1.81 1.59 -26.61%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 21/05/08 24/01/08 23/10/07 10/08/07 27/04/07 25/01/07 -
Price 1.49 2.52 3.16 3.36 3.36 3.78 2.22 -
P/RPS 0.97 1.98 2.52 2.77 2.50 3.03 2.13 -40.83%
P/EPS 4.17 7.35 7.20 4.81 12.89 15.99 10.52 -46.06%
EY 23.96 13.61 13.88 20.80 7.76 6.25 9.50 85.39%
DY 0.00 0.00 0.00 0.00 3.39 2.65 4.50 -
P/NAPS 0.88 1.59 1.96 2.10 2.33 2.76 1.68 -35.04%

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