[SUNRISE] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
02-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -4.56%
YoY- 23.58%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 590,742 614,325 697,170 761,044 803,922 755,433 802,706 -18.53%
PBT 180,876 171,484 194,806 200,976 205,760 202,853 218,862 -11.96%
Tax -47,893 -44,481 -51,288 -51,932 -49,412 -52,030 -53,700 -7.36%
NP 132,983 127,002 143,518 149,044 156,348 150,822 165,162 -13.48%
-
NP to SH 133,951 127,069 143,574 149,076 156,197 150,730 164,964 -12.99%
-
Tax Rate 26.48% 25.94% 26.33% 25.84% 24.01% 25.65% 24.54% -
Total Cost 457,759 487,322 553,652 612,000 647,574 604,610 637,544 -19.86%
-
Net Worth 1,094,791 1,074,871 1,055,254 1,020,932 964,602 911,992 865,940 16.97%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 24,769 - - - 14,689 - - -
Div Payout % 18.49% - - - 9.40% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,094,791 1,074,871 1,055,254 1,020,932 964,602 911,992 865,940 16.97%
NOSH 495,380 495,332 495,424 495,598 489,645 487,696 483,765 1.59%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 22.51% 20.67% 20.59% 19.58% 19.45% 19.97% 20.58% -
ROE 12.24% 11.82% 13.61% 14.60% 16.19% 16.53% 19.05% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 119.25 124.02 140.72 153.56 164.18 154.90 165.93 -19.81%
EPS 27.04 25.65 28.98 30.08 31.90 30.91 34.10 -14.36%
DPS 5.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.21 2.17 2.13 2.06 1.97 1.87 1.79 15.13%
Adjusted Per Share Value based on latest NOSH - 495,598
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 119.22 123.98 140.69 153.59 162.24 152.45 161.99 -18.53%
EPS 27.03 25.64 28.97 30.08 31.52 30.42 33.29 -12.99%
DPS 5.00 0.00 0.00 0.00 2.96 0.00 0.00 -
NAPS 2.2094 2.1692 2.1296 2.0603 1.9466 1.8405 1.7475 16.97%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.86 2.10 2.06 2.16 1.78 0.99 1.43 -
P/RPS 1.56 1.69 1.46 1.41 1.08 0.64 0.86 48.89%
P/EPS 6.88 8.19 7.11 7.18 5.58 3.20 4.19 39.30%
EY 14.54 12.22 14.07 13.93 17.92 31.22 23.85 -28.16%
DY 2.69 0.00 0.00 0.00 1.69 0.00 0.00 -
P/NAPS 0.84 0.97 0.97 1.05 0.90 0.53 0.80 3.31%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 13/05/10 28/01/10 02/11/09 14/08/09 07/05/09 04/02/09 -
Price 2.05 2.08 2.21 2.10 2.09 1.46 1.32 -
P/RPS 1.72 1.68 1.57 1.37 1.27 0.94 0.80 66.81%
P/EPS 7.58 8.11 7.63 6.98 6.55 4.72 3.87 56.73%
EY 13.19 12.33 13.11 14.32 15.26 21.17 25.83 -36.19%
DY 2.44 0.00 0.00 0.00 1.44 0.00 0.00 -
P/NAPS 0.93 0.96 1.04 1.02 1.06 0.78 0.74 16.50%

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