[SUNRISE] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -24.63%
YoY- -59.88%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 803,922 755,433 802,706 792,820 685,830 570,208 541,384 30.18%
PBT 205,760 202,853 218,862 171,148 201,116 194,140 230,854 -7.39%
Tax -49,412 -52,030 -53,700 -50,780 -41,201 -42,164 -41,816 11.78%
NP 156,348 150,822 165,162 120,368 159,915 151,976 189,038 -11.89%
-
NP to SH 156,197 150,730 164,964 120,632 160,046 153,569 189,082 -11.96%
-
Tax Rate 24.01% 25.65% 24.54% 29.67% 20.49% 21.72% 18.11% -
Total Cost 647,574 604,610 637,544 672,452 525,915 418,232 352,346 50.09%
-
Net Worth 964,602 911,992 865,940 819,047 757,640 707,541 694,076 24.56%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 14,689 - - - - - - -
Div Payout % 9.40% - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 964,602 911,992 865,940 819,047 757,640 707,541 694,076 24.56%
NOSH 489,645 487,696 483,765 473,437 448,308 447,811 431,103 8.86%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 19.45% 19.97% 20.58% 15.18% 23.32% 26.65% 34.92% -
ROE 16.19% 16.53% 19.05% 14.73% 21.12% 21.70% 27.24% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 164.18 154.90 165.93 167.46 152.98 127.33 125.58 19.58%
EPS 31.90 30.91 34.10 25.48 35.70 34.29 43.86 -19.14%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.87 1.79 1.73 1.69 1.58 1.61 14.41%
Adjusted Per Share Value based on latest NOSH - 473,437
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 162.24 152.45 161.99 160.00 138.41 115.07 109.26 30.18%
EPS 31.52 30.42 33.29 24.34 32.30 30.99 38.16 -11.97%
DPS 2.96 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9466 1.8405 1.7475 1.6529 1.529 1.4279 1.4007 24.55%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.78 0.99 1.43 1.44 1.69 2.18 3.20 -
P/RPS 1.08 0.64 0.86 0.86 1.10 1.71 2.55 -43.63%
P/EPS 5.58 3.20 4.19 5.65 4.73 6.36 7.30 -16.41%
EY 17.92 31.22 23.85 17.69 21.12 15.73 13.71 19.56%
DY 1.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.53 0.80 0.83 1.00 1.38 1.99 -41.10%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 14/08/09 07/05/09 04/02/09 27/11/08 28/08/08 21/05/08 24/01/08 -
Price 2.09 1.46 1.32 1.34 1.49 2.52 3.16 -
P/RPS 1.27 0.94 0.80 0.80 0.97 1.98 2.52 -36.69%
P/EPS 6.55 4.72 3.87 5.26 4.17 7.35 7.20 -6.11%
EY 15.26 21.17 25.83 19.01 23.96 13.61 13.88 6.52%
DY 1.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.78 0.74 0.77 0.88 1.59 1.96 -33.64%

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