[SUNRISE] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
25-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 7.28%
YoY- 6.32%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 522,496 558,098 512,090 442,814 412,252 359,185 321,242 38.26%
PBT 342,356 157,392 141,132 127,376 122,756 41,208 121,773 99.07%
Tax -41,784 -49,863 -44,837 -39,772 -41,892 -37,214 -37,468 7.53%
NP 300,572 107,529 96,294 87,604 80,864 3,994 84,305 133.19%
-
NP to SH 300,660 108,109 97,025 89,624 83,544 6,570 84,305 133.24%
-
Tax Rate 12.20% 31.68% 31.77% 31.22% 34.13% 90.31% 30.77% -
Total Cost 221,924 450,569 415,796 355,210 331,388 355,191 236,937 -4.26%
-
Net Worth 688,403 597,379 562,287 560,680 529,274 515,506 587,786 11.09%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 47,292 41,042 42,475 40,713 24,943 - -
Div Payout % - 43.75% 42.30% 47.39% 48.73% 379.66% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 688,403 597,379 562,287 560,680 529,274 515,506 587,786 11.09%
NOSH 430,251 414,846 410,428 424,758 407,134 415,730 419,847 1.64%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 57.53% 19.27% 18.80% 19.78% 19.62% 1.11% 26.24% -
ROE 43.68% 18.10% 17.26% 15.98% 15.78% 1.27% 14.34% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 121.44 134.53 124.77 104.25 101.26 86.40 76.51 36.03%
EPS 69.88 26.06 23.64 21.10 20.52 1.58 20.08 129.47%
DPS 0.00 11.40 10.00 10.00 10.00 6.00 0.00 -
NAPS 1.60 1.44 1.37 1.32 1.30 1.24 1.40 9.30%
Adjusted Per Share Value based on latest NOSH - 441,439
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 105.44 112.63 103.34 89.36 83.20 72.49 64.83 38.25%
EPS 60.68 21.82 19.58 18.09 16.86 1.33 17.01 133.28%
DPS 0.00 9.54 8.28 8.57 8.22 5.03 0.00 -
NAPS 1.3893 1.2056 1.1347 1.1315 1.0681 1.0403 1.1862 11.10%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.50 3.84 2.48 2.10 1.48 1.54 1.78 -
P/RPS 2.88 2.85 1.99 2.01 1.46 1.78 2.33 15.16%
P/EPS 5.01 14.74 10.49 9.95 7.21 97.45 8.86 -31.59%
EY 19.97 6.79 9.53 10.05 13.86 1.03 11.28 46.29%
DY 0.00 2.97 4.03 4.76 6.76 3.90 0.00 -
P/NAPS 2.19 2.67 1.81 1.59 1.14 1.24 1.27 43.75%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/10/07 10/08/07 27/04/07 25/01/07 28/11/06 21/08/06 26/05/06 -
Price 3.36 3.36 3.78 2.22 1.85 1.51 1.69 -
P/RPS 2.77 2.50 3.03 2.13 1.83 1.75 2.21 16.23%
P/EPS 4.81 12.89 15.99 10.52 9.02 95.55 8.42 -31.12%
EY 20.80 7.76 6.25 9.50 11.09 1.05 11.88 45.21%
DY 0.00 3.39 2.65 4.50 5.41 3.97 0.00 -
P/NAPS 2.10 2.33 2.76 1.68 1.42 1.22 1.21 44.37%

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