[SUNRISE] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
10-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -7.64%
YoY- 16.88%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 321,628 372,024 259,136 248,310 238,318 183,640 174,277 50.17%
PBT 130,384 124,020 52,528 50,114 51,366 44,228 42,322 111.00%
Tax -38,072 -35,820 -19,169 -17,446 -15,996 -14,344 -12,439 110.09%
NP 92,312 88,200 33,359 32,668 35,370 29,884 29,883 111.38%
-
NP to SH 92,312 88,200 33,359 32,668 35,370 29,884 29,883 111.38%
-
Tax Rate 29.20% 28.88% 36.49% 34.81% 31.14% 32.43% 29.39% -
Total Cost 229,316 283,824 225,777 215,642 202,948 153,756 144,394 35.92%
-
Net Worth 502,062 480,630 382,947 344,974 364,928 362,399 352,541 26.44%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 11,701 - - - - -
Div Payout % - - 35.08% - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 502,062 480,630 382,947 344,974 364,928 362,399 352,541 26.44%
NOSH 421,901 421,606 212,748 196,008 187,142 185,845 184,576 73.08%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 28.70% 23.71% 12.87% 13.16% 14.84% 16.27% 17.15% -
ROE 18.39% 18.35% 8.71% 9.47% 9.69% 8.25% 8.48% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 76.23 88.24 121.80 126.68 127.35 98.81 94.42 -13.23%
EPS 21.88 20.92 15.68 16.67 18.90 16.08 16.19 22.12%
DPS 0.00 0.00 5.50 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.14 1.80 1.76 1.95 1.95 1.91 -26.94%
Adjusted Per Share Value based on latest NOSH - 223,475
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 64.91 75.08 52.30 50.11 48.09 37.06 35.17 50.18%
EPS 18.63 17.80 6.73 6.59 7.14 6.03 6.03 111.40%
DPS 0.00 0.00 2.36 0.00 0.00 0.00 0.00 -
NAPS 1.0132 0.97 0.7728 0.6962 0.7365 0.7314 0.7115 26.43%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.71 1.74 2.80 2.92 2.01 1.41 1.34 -
P/RPS 2.24 1.97 2.30 2.30 1.58 1.43 1.42 35.32%
P/EPS 7.82 8.32 17.86 17.52 10.63 8.77 8.28 -3.72%
EY 12.80 12.02 5.60 5.71 9.40 11.40 12.08 3.91%
DY 0.00 0.00 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.53 1.56 1.66 1.03 0.72 0.70 61.39%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 27/01/05 28/10/04 26/08/04 10/05/04 06/02/04 27/10/03 27/08/03 -
Price 1.75 1.69 1.65 2.75 2.50 1.68 1.46 -
P/RPS 2.30 1.92 1.35 2.17 1.96 1.70 1.55 29.94%
P/EPS 8.00 8.08 10.52 16.50 13.23 10.45 9.02 -7.65%
EY 12.50 12.38 9.50 6.06 7.56 9.57 11.09 8.26%
DY 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.48 0.92 1.56 1.28 0.86 0.76 54.92%

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