[SUNRISE] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
06-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 18.36%
YoY- 36.48%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 372,024 259,136 248,310 238,318 183,640 174,277 158,488 76.34%
PBT 124,020 52,528 50,114 51,366 44,228 42,322 39,546 113.80%
Tax -35,820 -19,169 -17,446 -15,996 -14,344 -12,439 -11,597 111.65%
NP 88,200 33,359 32,668 35,370 29,884 29,883 27,949 114.69%
-
NP to SH 88,200 33,359 32,668 35,370 29,884 29,883 27,949 114.69%
-
Tax Rate 28.88% 36.49% 34.81% 31.14% 32.43% 29.39% 29.33% -
Total Cost 283,824 225,777 215,642 202,948 153,756 144,394 130,538 67.59%
-
Net Worth 480,630 382,947 344,974 364,928 362,399 352,541 343,215 25.09%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 11,701 - - - - - -
Div Payout % - 35.08% - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 480,630 382,947 344,974 364,928 362,399 352,541 343,215 25.09%
NOSH 421,606 212,748 196,008 187,142 185,845 184,576 184,524 73.21%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 23.71% 12.87% 13.16% 14.84% 16.27% 17.15% 17.63% -
ROE 18.35% 8.71% 9.47% 9.69% 8.25% 8.48% 8.14% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 88.24 121.80 126.68 127.35 98.81 94.42 85.89 1.81%
EPS 20.92 15.68 16.67 18.90 16.08 16.19 15.15 23.93%
DPS 0.00 5.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.80 1.76 1.95 1.95 1.91 1.86 -27.78%
Adjusted Per Share Value based on latest NOSH - 188,103
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 75.08 52.30 50.11 48.09 37.06 35.17 31.98 76.36%
EPS 17.80 6.73 6.59 7.14 6.03 6.03 5.64 114.70%
DPS 0.00 2.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.7728 0.6962 0.7365 0.7314 0.7115 0.6926 25.10%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.74 2.80 2.92 2.01 1.41 1.34 1.11 -
P/RPS 1.97 2.30 2.30 1.58 1.43 1.42 1.29 32.51%
P/EPS 8.32 17.86 17.52 10.63 8.77 8.28 7.33 8.78%
EY 12.02 5.60 5.71 9.40 11.40 12.08 13.65 -8.10%
DY 0.00 1.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.56 1.66 1.03 0.72 0.70 0.60 86.33%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 28/10/04 26/08/04 10/05/04 06/02/04 27/10/03 27/08/03 20/05/03 -
Price 1.69 1.65 2.75 2.50 1.68 1.46 1.18 -
P/RPS 1.92 1.35 2.17 1.96 1.70 1.55 1.37 25.15%
P/EPS 8.08 10.52 16.50 13.23 10.45 9.02 7.79 2.45%
EY 12.38 9.50 6.06 7.56 9.57 11.09 12.84 -2.39%
DY 0.00 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.92 1.56 1.28 0.86 0.76 0.63 76.44%

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