[SUNRISE] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
27-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 4.66%
YoY- 160.99%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 228,548 367,723 316,609 321,628 372,024 259,136 248,310 -5.37%
PBT 76,092 150,215 140,029 130,384 124,020 52,528 50,114 32.07%
Tax -24,932 -45,862 -41,157 -38,072 -35,820 -19,169 -17,446 26.84%
NP 51,160 104,353 98,872 92,312 88,200 33,359 32,668 34.81%
-
NP to SH 51,160 104,692 98,872 92,312 88,200 33,359 32,668 34.81%
-
Tax Rate 32.77% 30.53% 29.39% 29.20% 28.88% 36.49% 34.81% -
Total Cost 177,388 263,370 217,737 229,316 283,824 225,777 215,642 -12.19%
-
Net Worth 574,072 565,674 531,781 502,062 480,630 382,947 344,974 40.38%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 50,657 - - - 11,701 - -
Div Payout % - 48.39% - - - 35.08% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 574,072 565,674 531,781 502,062 480,630 382,947 344,974 40.38%
NOSH 422,112 422,145 422,048 421,901 421,606 212,748 196,008 66.68%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 22.38% 28.38% 31.23% 28.70% 23.71% 12.87% 13.16% -
ROE 8.91% 18.51% 18.59% 18.39% 18.35% 8.71% 9.47% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 54.14 87.11 75.02 76.23 88.24 121.80 126.68 -43.23%
EPS 12.12 24.80 23.43 21.88 20.92 15.68 16.67 -19.12%
DPS 0.00 12.00 0.00 0.00 0.00 5.50 0.00 -
NAPS 1.36 1.34 1.26 1.19 1.14 1.80 1.76 -15.77%
Adjusted Per Share Value based on latest NOSH - 422,171
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 46.12 74.21 63.89 64.91 75.08 52.30 50.11 -5.37%
EPS 10.32 21.13 19.95 18.63 17.80 6.73 6.59 34.81%
DPS 0.00 10.22 0.00 0.00 0.00 2.36 0.00 -
NAPS 1.1585 1.1416 1.0732 1.0132 0.97 0.7728 0.6962 40.38%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.44 1.38 1.56 1.71 1.74 2.80 2.92 -
P/RPS 2.66 1.58 2.08 2.24 1.97 2.30 2.30 10.17%
P/EPS 11.88 5.56 6.66 7.82 8.32 17.86 17.52 -22.79%
EY 8.42 17.97 15.02 12.80 12.02 5.60 5.71 29.52%
DY 0.00 8.70 0.00 0.00 0.00 1.96 0.00 -
P/NAPS 1.06 1.03 1.24 1.44 1.53 1.56 1.66 -25.82%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 26/10/05 25/08/05 03/05/05 27/01/05 28/10/04 26/08/04 10/05/04 -
Price 1.40 1.51 1.44 1.75 1.69 1.65 2.75 -
P/RPS 2.59 1.73 1.92 2.30 1.92 1.35 2.17 12.50%
P/EPS 11.55 6.09 6.15 8.00 8.08 10.52 16.50 -21.14%
EY 8.66 16.42 16.27 12.50 12.38 9.50 6.06 26.84%
DY 0.00 7.95 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 1.03 1.13 1.14 1.47 1.48 0.92 1.56 -24.15%

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