[SUNRISE] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 38.59%
YoY- 14.39%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 183,640 174,277 158,488 154,656 144,680 166,015 150,457 14.19%
PBT 44,228 42,322 39,546 36,360 27,204 39,828 32,216 23.49%
Tax -14,344 -12,439 -11,597 -10,444 -8,504 -14,500 -11,389 16.60%
NP 29,884 29,883 27,949 25,916 18,700 25,328 20,826 27.19%
-
NP to SH 29,884 29,883 27,949 25,916 18,700 25,328 20,826 27.19%
-
Tax Rate 32.43% 29.39% 29.33% 28.72% 31.26% 36.41% 35.35% -
Total Cost 153,756 144,394 130,538 128,740 125,980 140,687 129,630 12.03%
-
Net Worth 362,399 352,541 343,215 334,102 333,139 325,697 315,299 9.71%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 362,399 352,541 343,215 334,102 333,139 325,697 315,299 9.71%
NOSH 185,845 184,576 184,524 184,586 184,055 181,954 181,206 1.69%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 16.27% 17.15% 17.63% 16.76% 12.93% 15.26% 13.84% -
ROE 8.25% 8.48% 8.14% 7.76% 5.61% 7.78% 6.61% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 98.81 94.42 85.89 83.78 78.61 91.24 83.03 12.28%
EPS 16.08 16.19 15.15 14.04 10.16 13.92 11.49 25.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.91 1.86 1.81 1.81 1.79 1.74 7.88%
Adjusted Per Share Value based on latest NOSH - 184,888
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 37.06 35.17 31.98 31.21 29.20 33.50 30.36 14.20%
EPS 6.03 6.03 5.64 5.23 3.77 5.11 4.20 27.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7314 0.7115 0.6926 0.6742 0.6723 0.6573 0.6363 9.72%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 1.41 1.34 1.11 0.00 0.00 0.00 0.00 -
P/RPS 1.43 1.42 1.29 0.00 0.00 0.00 0.00 -
P/EPS 8.77 8.28 7.33 0.00 0.00 0.00 0.00 -
EY 11.40 12.08 13.65 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 0.60 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/10/03 27/08/03 20/05/03 27/02/03 18/11/02 22/08/02 28/05/02 -
Price 1.68 1.46 1.18 1.14 0.00 0.00 0.00 -
P/RPS 1.70 1.55 1.37 1.36 0.00 0.00 0.00 -
P/EPS 10.45 9.02 7.79 8.12 0.00 0.00 0.00 -
EY 9.57 11.09 12.84 12.32 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.76 0.63 0.63 0.00 0.00 0.00 -

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
Post a Comment