[SUNRISE] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
10-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 64.77%
YoY- -8.68%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 412,252 359,185 321,242 305,890 228,548 367,723 316,609 19.22%
PBT 122,756 41,208 121,773 120,540 76,092 150,215 140,029 -8.39%
Tax -41,892 -37,214 -37,468 -36,244 -24,932 -45,862 -41,157 1.18%
NP 80,864 3,994 84,305 84,296 51,160 104,353 98,872 -12.53%
-
NP to SH 83,544 6,570 84,305 84,296 51,160 104,692 98,872 -10.61%
-
Tax Rate 34.13% 90.31% 30.77% 30.07% 32.77% 30.53% 29.39% -
Total Cost 331,388 355,191 236,937 221,594 177,388 263,370 217,737 32.27%
-
Net Worth 529,274 515,506 587,786 565,348 574,072 565,674 531,781 -0.31%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 40,713 24,943 - - - 50,657 - -
Div Payout % 48.73% 379.66% - - - 48.39% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 529,274 515,506 587,786 565,348 574,072 565,674 531,781 -0.31%
NOSH 407,134 415,730 419,847 421,901 422,112 422,145 422,048 -2.36%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 19.62% 1.11% 26.24% 27.56% 22.38% 28.38% 31.23% -
ROE 15.78% 1.27% 14.34% 14.91% 8.91% 18.51% 18.59% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 101.26 86.40 76.51 72.50 54.14 87.11 75.02 22.11%
EPS 20.52 1.58 20.08 19.98 12.12 24.80 23.43 -8.45%
DPS 10.00 6.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 1.30 1.24 1.40 1.34 1.36 1.34 1.26 2.10%
Adjusted Per Share Value based on latest NOSH - 421,810
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 83.20 72.49 64.83 61.73 46.12 74.21 63.89 19.23%
EPS 16.86 1.33 17.01 17.01 10.32 21.13 19.95 -10.60%
DPS 8.22 5.03 0.00 0.00 0.00 10.22 0.00 -
NAPS 1.0681 1.0403 1.1862 1.1409 1.1585 1.1416 1.0732 -0.31%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.48 1.54 1.78 1.17 1.44 1.38 1.56 -
P/RPS 1.46 1.78 2.33 1.61 2.66 1.58 2.08 -21.00%
P/EPS 7.21 97.45 8.86 5.86 11.88 5.56 6.66 5.42%
EY 13.86 1.03 11.28 17.08 8.42 17.97 15.02 -5.21%
DY 6.76 3.90 0.00 0.00 0.00 8.70 0.00 -
P/NAPS 1.14 1.24 1.27 0.87 1.06 1.03 1.24 -5.44%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 21/08/06 26/05/06 10/02/06 26/10/05 25/08/05 03/05/05 -
Price 1.85 1.51 1.69 1.59 1.40 1.51 1.44 -
P/RPS 1.83 1.75 2.21 2.19 2.59 1.73 1.92 -3.14%
P/EPS 9.02 95.55 8.42 7.96 11.55 6.09 6.15 29.05%
EY 11.09 1.05 11.88 12.57 8.66 16.42 16.27 -22.53%
DY 5.41 3.97 0.00 0.00 0.00 7.95 0.00 -
P/NAPS 1.42 1.22 1.21 1.19 1.03 1.13 1.14 15.75%

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