[SUNRISE] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 0.01%
YoY- -14.73%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 442,814 412,252 359,185 321,242 305,890 228,548 367,723 13.14%
PBT 127,376 122,756 41,208 121,773 120,540 76,092 150,215 -10.38%
Tax -39,772 -41,892 -37,214 -37,468 -36,244 -24,932 -45,862 -9.03%
NP 87,604 80,864 3,994 84,305 84,296 51,160 104,353 -10.98%
-
NP to SH 89,624 83,544 6,570 84,305 84,296 51,160 104,692 -9.81%
-
Tax Rate 31.22% 34.13% 90.31% 30.77% 30.07% 32.77% 30.53% -
Total Cost 355,210 331,388 355,191 236,937 221,594 177,388 263,370 22.00%
-
Net Worth 560,680 529,274 515,506 587,786 565,348 574,072 565,674 -0.58%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 42,475 40,713 24,943 - - - 50,657 -11.05%
Div Payout % 47.39% 48.73% 379.66% - - - 48.39% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 560,680 529,274 515,506 587,786 565,348 574,072 565,674 -0.58%
NOSH 424,758 407,134 415,730 419,847 421,901 422,112 422,145 0.41%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 19.78% 19.62% 1.11% 26.24% 27.56% 22.38% 28.38% -
ROE 15.98% 15.78% 1.27% 14.34% 14.91% 8.91% 18.51% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 104.25 101.26 86.40 76.51 72.50 54.14 87.11 12.68%
EPS 21.10 20.52 1.58 20.08 19.98 12.12 24.80 -10.18%
DPS 10.00 10.00 6.00 0.00 0.00 0.00 12.00 -11.41%
NAPS 1.32 1.30 1.24 1.40 1.34 1.36 1.34 -0.99%
Adjusted Per Share Value based on latest NOSH - 415,798
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 89.36 83.20 72.49 64.83 61.73 46.12 74.21 13.14%
EPS 18.09 16.86 1.33 17.01 17.01 10.32 21.13 -9.81%
DPS 8.57 8.22 5.03 0.00 0.00 0.00 10.22 -11.04%
NAPS 1.1315 1.0681 1.0403 1.1862 1.1409 1.1585 1.1416 -0.58%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.10 1.48 1.54 1.78 1.17 1.44 1.38 -
P/RPS 2.01 1.46 1.78 2.33 1.61 2.66 1.58 17.35%
P/EPS 9.95 7.21 97.45 8.86 5.86 11.88 5.56 47.24%
EY 10.05 13.86 1.03 11.28 17.08 8.42 17.97 -32.04%
DY 4.76 6.76 3.90 0.00 0.00 0.00 8.70 -33.03%
P/NAPS 1.59 1.14 1.24 1.27 0.87 1.06 1.03 33.46%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 25/01/07 28/11/06 21/08/06 26/05/06 10/02/06 26/10/05 25/08/05 -
Price 2.22 1.85 1.51 1.69 1.59 1.40 1.51 -
P/RPS 2.13 1.83 1.75 2.21 2.19 2.59 1.73 14.83%
P/EPS 10.52 9.02 95.55 8.42 7.96 11.55 6.09 43.82%
EY 9.50 11.09 1.05 11.88 12.57 8.66 16.42 -30.49%
DY 4.50 5.41 3.97 0.00 0.00 0.00 7.95 -31.50%
P/NAPS 1.68 1.42 1.22 1.21 1.19 1.03 1.13 30.16%

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