[SUNRISE] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 8.26%
YoY- 15.09%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 541,384 522,496 558,098 512,090 442,814 412,252 359,185 31.36%
PBT 230,854 342,356 157,392 141,132 127,376 122,756 41,208 214.44%
Tax -41,816 -41,784 -49,863 -44,837 -39,772 -41,892 -37,214 8.06%
NP 189,038 300,572 107,529 96,294 87,604 80,864 3,994 1199.30%
-
NP to SH 189,082 300,660 108,109 97,025 89,624 83,544 6,570 833.39%
-
Tax Rate 18.11% 12.20% 31.68% 31.77% 31.22% 34.13% 90.31% -
Total Cost 352,346 221,924 450,569 415,796 355,210 331,388 355,191 -0.53%
-
Net Worth 694,076 688,403 597,379 562,287 560,680 529,274 515,506 21.86%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 47,292 41,042 42,475 40,713 24,943 -
Div Payout % - - 43.75% 42.30% 47.39% 48.73% 379.66% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 694,076 688,403 597,379 562,287 560,680 529,274 515,506 21.86%
NOSH 431,103 430,251 414,846 410,428 424,758 407,134 415,730 2.44%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 34.92% 57.53% 19.27% 18.80% 19.78% 19.62% 1.11% -
ROE 27.24% 43.68% 18.10% 17.26% 15.98% 15.78% 1.27% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 125.58 121.44 134.53 124.77 104.25 101.26 86.40 28.22%
EPS 43.86 69.88 26.06 23.64 21.10 20.52 1.58 811.26%
DPS 0.00 0.00 11.40 10.00 10.00 10.00 6.00 -
NAPS 1.61 1.60 1.44 1.37 1.32 1.30 1.24 18.95%
Adjusted Per Share Value based on latest NOSH - 389,373
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 109.26 105.44 112.63 103.34 89.36 83.20 72.49 31.36%
EPS 38.16 60.68 21.82 19.58 18.09 16.86 1.33 831.49%
DPS 0.00 0.00 9.54 8.28 8.57 8.22 5.03 -
NAPS 1.4007 1.3893 1.2056 1.1347 1.1315 1.0681 1.0403 21.86%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.20 3.50 3.84 2.48 2.10 1.48 1.54 -
P/RPS 2.55 2.88 2.85 1.99 2.01 1.46 1.78 26.99%
P/EPS 7.30 5.01 14.74 10.49 9.95 7.21 97.45 -82.14%
EY 13.71 19.97 6.79 9.53 10.05 13.86 1.03 459.00%
DY 0.00 0.00 2.97 4.03 4.76 6.76 3.90 -
P/NAPS 1.99 2.19 2.67 1.81 1.59 1.14 1.24 36.95%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 24/01/08 23/10/07 10/08/07 27/04/07 25/01/07 28/11/06 21/08/06 -
Price 3.16 3.36 3.36 3.78 2.22 1.85 1.51 -
P/RPS 2.52 2.77 2.50 3.03 2.13 1.83 1.75 27.43%
P/EPS 7.20 4.81 12.89 15.99 10.52 9.02 95.55 -82.07%
EY 13.88 20.80 7.76 6.25 9.50 11.09 1.05 456.44%
DY 0.00 0.00 3.39 2.65 4.50 5.41 3.97 -
P/NAPS 1.96 2.10 2.33 2.76 1.68 1.42 1.22 37.05%

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