[SUNRISE] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
04-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 36.75%
YoY- -12.76%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 761,044 803,922 755,433 802,706 792,820 685,830 570,208 21.20%
PBT 200,976 205,760 202,853 218,862 171,148 201,116 194,140 2.33%
Tax -51,932 -49,412 -52,030 -53,700 -50,780 -41,201 -42,164 14.88%
NP 149,044 156,348 150,822 165,162 120,368 159,915 151,976 -1.28%
-
NP to SH 149,076 156,197 150,730 164,964 120,632 160,046 153,569 -1.95%
-
Tax Rate 25.84% 24.01% 25.65% 24.54% 29.67% 20.49% 21.72% -
Total Cost 612,000 647,574 604,610 637,544 672,452 525,915 418,232 28.86%
-
Net Worth 1,020,932 964,602 911,992 865,940 819,047 757,640 707,541 27.66%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 14,689 - - - - - -
Div Payout % - 9.40% - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,020,932 964,602 911,992 865,940 819,047 757,640 707,541 27.66%
NOSH 495,598 489,645 487,696 483,765 473,437 448,308 447,811 6.98%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 19.58% 19.45% 19.97% 20.58% 15.18% 23.32% 26.65% -
ROE 14.60% 16.19% 16.53% 19.05% 14.73% 21.12% 21.70% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 153.56 164.18 154.90 165.93 167.46 152.98 127.33 13.28%
EPS 30.08 31.90 30.91 34.10 25.48 35.70 34.29 -8.35%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.97 1.87 1.79 1.73 1.69 1.58 19.32%
Adjusted Per Share Value based on latest NOSH - 489,925
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 153.59 162.24 152.45 161.99 160.00 138.41 115.07 21.20%
EPS 30.08 31.52 30.42 33.29 24.34 32.30 30.99 -1.96%
DPS 0.00 2.96 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0603 1.9466 1.8405 1.7475 1.6529 1.529 1.4279 27.66%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.16 1.78 0.99 1.43 1.44 1.69 2.18 -
P/RPS 1.41 1.08 0.64 0.86 0.86 1.10 1.71 -12.05%
P/EPS 7.18 5.58 3.20 4.19 5.65 4.73 6.36 8.41%
EY 13.93 17.92 31.22 23.85 17.69 21.12 15.73 -7.77%
DY 0.00 1.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.90 0.53 0.80 0.83 1.00 1.38 -16.64%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 02/11/09 14/08/09 07/05/09 04/02/09 27/11/08 28/08/08 21/05/08 -
Price 2.10 2.09 1.46 1.32 1.34 1.49 2.52 -
P/RPS 1.37 1.27 0.94 0.80 0.80 0.97 1.98 -21.75%
P/EPS 6.98 6.55 4.72 3.87 5.26 4.17 7.35 -3.38%
EY 14.32 15.26 21.17 25.83 19.01 23.96 13.61 3.44%
DY 0.00 1.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.06 0.78 0.74 0.77 0.88 1.59 -25.59%

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