[SUNRISE] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
03-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 7.11%
YoY- 202.66%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 305,890 228,548 367,723 316,609 321,628 372,024 259,136 11.65%
PBT 120,540 76,092 150,215 140,029 130,384 124,020 52,528 73.71%
Tax -36,244 -24,932 -45,862 -41,157 -38,072 -35,820 -19,169 52.72%
NP 84,296 51,160 104,353 98,872 92,312 88,200 33,359 85.20%
-
NP to SH 84,296 51,160 104,692 98,872 92,312 88,200 33,359 85.20%
-
Tax Rate 30.07% 32.77% 30.53% 29.39% 29.20% 28.88% 36.49% -
Total Cost 221,594 177,388 263,370 217,737 229,316 283,824 225,777 -1.23%
-
Net Worth 565,348 574,072 565,674 531,781 502,062 480,630 382,947 29.56%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 50,657 - - - 11,701 -
Div Payout % - - 48.39% - - - 35.08% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 565,348 574,072 565,674 531,781 502,062 480,630 382,947 29.56%
NOSH 421,901 422,112 422,145 422,048 421,901 421,606 212,748 57.64%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 27.56% 22.38% 28.38% 31.23% 28.70% 23.71% 12.87% -
ROE 14.91% 8.91% 18.51% 18.59% 18.39% 18.35% 8.71% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 72.50 54.14 87.11 75.02 76.23 88.24 121.80 -29.17%
EPS 19.98 12.12 24.80 23.43 21.88 20.92 15.68 17.48%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 5.50 -
NAPS 1.34 1.36 1.34 1.26 1.19 1.14 1.80 -17.81%
Adjusted Per Share Value based on latest NOSH - 422,292
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 61.73 46.12 74.21 63.89 64.91 75.08 52.30 11.65%
EPS 17.01 10.32 21.13 19.95 18.63 17.80 6.73 85.23%
DPS 0.00 0.00 10.22 0.00 0.00 0.00 2.36 -
NAPS 1.1409 1.1585 1.1416 1.0732 1.0132 0.97 0.7728 29.56%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.17 1.44 1.38 1.56 1.71 1.74 2.80 -
P/RPS 1.61 2.66 1.58 2.08 2.24 1.97 2.30 -21.11%
P/EPS 5.86 11.88 5.56 6.66 7.82 8.32 17.86 -52.33%
EY 17.08 8.42 17.97 15.02 12.80 12.02 5.60 109.88%
DY 0.00 0.00 8.70 0.00 0.00 0.00 1.96 -
P/NAPS 0.87 1.06 1.03 1.24 1.44 1.53 1.56 -32.17%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 10/02/06 26/10/05 25/08/05 03/05/05 27/01/05 28/10/04 26/08/04 -
Price 1.59 1.40 1.51 1.44 1.75 1.69 1.65 -
P/RPS 2.19 2.59 1.73 1.92 2.30 1.92 1.35 37.94%
P/EPS 7.96 11.55 6.09 6.15 8.00 8.08 10.52 -16.92%
EY 12.57 8.66 16.42 16.27 12.50 12.38 9.50 20.46%
DY 0.00 0.00 7.95 0.00 0.00 0.00 3.33 -
P/NAPS 1.19 1.03 1.13 1.14 1.47 1.48 0.92 18.65%

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