[SUNRISE] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 7.85%
YoY- 34.2%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 238,318 183,640 174,277 158,488 154,656 144,680 166,015 27.17%
PBT 51,366 44,228 42,322 39,546 36,360 27,204 39,828 18.42%
Tax -15,996 -14,344 -12,439 -11,597 -10,444 -8,504 -14,500 6.74%
NP 35,370 29,884 29,883 27,949 25,916 18,700 25,328 24.86%
-
NP to SH 35,370 29,884 29,883 27,949 25,916 18,700 25,328 24.86%
-
Tax Rate 31.14% 32.43% 29.39% 29.33% 28.72% 31.26% 36.41% -
Total Cost 202,948 153,756 144,394 130,538 128,740 125,980 140,687 27.58%
-
Net Worth 364,928 362,399 352,541 343,215 334,102 333,139 325,697 7.85%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 364,928 362,399 352,541 343,215 334,102 333,139 325,697 7.85%
NOSH 187,142 185,845 184,576 184,524 184,586 184,055 181,954 1.88%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 14.84% 16.27% 17.15% 17.63% 16.76% 12.93% 15.26% -
ROE 9.69% 8.25% 8.48% 8.14% 7.76% 5.61% 7.78% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 127.35 98.81 94.42 85.89 83.78 78.61 91.24 24.81%
EPS 18.90 16.08 16.19 15.15 14.04 10.16 13.92 22.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.95 1.91 1.86 1.81 1.81 1.79 5.85%
Adjusted Per Share Value based on latest NOSH - 184,423
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 48.09 37.06 35.17 31.98 31.21 29.20 33.50 27.17%
EPS 7.14 6.03 6.03 5.64 5.23 3.77 5.11 24.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7365 0.7314 0.7115 0.6926 0.6742 0.6723 0.6573 7.85%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 2.01 1.41 1.34 1.11 0.00 0.00 0.00 -
P/RPS 1.58 1.43 1.42 1.29 0.00 0.00 0.00 -
P/EPS 10.63 8.77 8.28 7.33 0.00 0.00 0.00 -
EY 9.40 11.40 12.08 13.65 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.72 0.70 0.60 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 06/02/04 27/10/03 27/08/03 20/05/03 27/02/03 18/11/02 22/08/02 -
Price 2.50 1.68 1.46 1.18 1.14 0.00 0.00 -
P/RPS 1.96 1.70 1.55 1.37 1.36 0.00 0.00 -
P/EPS 13.23 10.45 9.02 7.79 8.12 0.00 0.00 -
EY 7.56 9.57 11.09 12.84 12.32 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.86 0.76 0.63 0.63 0.00 0.00 -

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