[SUNRISE] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
24-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -37.11%
YoY- 110.97%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 792,820 685,830 570,208 541,384 522,496 558,098 512,090 33.72%
PBT 171,148 201,116 194,140 230,854 342,356 157,392 141,132 13.67%
Tax -50,780 -41,201 -42,164 -41,816 -41,784 -49,863 -44,837 8.62%
NP 120,368 159,915 151,976 189,038 300,572 107,529 96,294 15.99%
-
NP to SH 120,632 160,046 153,569 189,082 300,660 108,109 97,025 15.57%
-
Tax Rate 29.67% 20.49% 21.72% 18.11% 12.20% 31.68% 31.77% -
Total Cost 672,452 525,915 418,232 352,346 221,924 450,569 415,796 37.65%
-
Net Worth 819,047 757,640 707,541 694,076 688,403 597,379 562,287 28.41%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - 47,292 41,042 -
Div Payout % - - - - - 43.75% 42.30% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 819,047 757,640 707,541 694,076 688,403 597,379 562,287 28.41%
NOSH 473,437 448,308 447,811 431,103 430,251 414,846 410,428 9.96%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 15.18% 23.32% 26.65% 34.92% 57.53% 19.27% 18.80% -
ROE 14.73% 21.12% 21.70% 27.24% 43.68% 18.10% 17.26% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 167.46 152.98 127.33 125.58 121.44 134.53 124.77 21.60%
EPS 25.48 35.70 34.29 43.86 69.88 26.06 23.64 5.10%
DPS 0.00 0.00 0.00 0.00 0.00 11.40 10.00 -
NAPS 1.73 1.69 1.58 1.61 1.60 1.44 1.37 16.77%
Adjusted Per Share Value based on latest NOSH - 434,439
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 160.00 138.41 115.07 109.26 105.44 112.63 103.34 33.72%
EPS 24.34 32.30 30.99 38.16 60.68 21.82 19.58 15.56%
DPS 0.00 0.00 0.00 0.00 0.00 9.54 8.28 -
NAPS 1.6529 1.529 1.4279 1.4007 1.3893 1.2056 1.1347 28.41%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.44 1.69 2.18 3.20 3.50 3.84 2.48 -
P/RPS 0.86 1.10 1.71 2.55 2.88 2.85 1.99 -42.75%
P/EPS 5.65 4.73 6.36 7.30 5.01 14.74 10.49 -33.72%
EY 17.69 21.12 15.73 13.71 19.97 6.79 9.53 50.86%
DY 0.00 0.00 0.00 0.00 0.00 2.97 4.03 -
P/NAPS 0.83 1.00 1.38 1.99 2.19 2.67 1.81 -40.44%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 21/05/08 24/01/08 23/10/07 10/08/07 27/04/07 -
Price 1.34 1.49 2.52 3.16 3.36 3.36 3.78 -
P/RPS 0.80 0.97 1.98 2.52 2.77 2.50 3.03 -58.74%
P/EPS 5.26 4.17 7.35 7.20 4.81 12.89 15.99 -52.25%
EY 19.01 23.96 13.61 13.88 20.80 7.76 6.25 109.50%
DY 0.00 0.00 0.00 0.00 0.00 3.39 2.65 -
P/NAPS 0.77 0.88 1.59 1.96 2.10 2.33 2.76 -57.20%

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