[SUNRISE] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -18.78%
YoY- 58.28%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 802,706 792,820 685,830 570,208 541,384 522,496 558,098 27.27%
PBT 218,862 171,148 201,116 194,140 230,854 342,356 157,392 24.45%
Tax -53,700 -50,780 -41,201 -42,164 -41,816 -41,784 -49,863 5.04%
NP 165,162 120,368 159,915 151,976 189,038 300,572 107,529 32.95%
-
NP to SH 164,964 120,632 160,046 153,569 189,082 300,660 108,109 32.37%
-
Tax Rate 24.54% 29.67% 20.49% 21.72% 18.11% 12.20% 31.68% -
Total Cost 637,544 672,452 525,915 418,232 352,346 221,924 450,569 25.90%
-
Net Worth 865,940 819,047 757,640 707,541 694,076 688,403 597,379 27.93%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - 47,292 -
Div Payout % - - - - - - 43.75% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 865,940 819,047 757,640 707,541 694,076 688,403 597,379 27.93%
NOSH 483,765 473,437 448,308 447,811 431,103 430,251 414,846 10.73%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 20.58% 15.18% 23.32% 26.65% 34.92% 57.53% 19.27% -
ROE 19.05% 14.73% 21.12% 21.70% 27.24% 43.68% 18.10% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 165.93 167.46 152.98 127.33 125.58 121.44 134.53 14.93%
EPS 34.10 25.48 35.70 34.29 43.86 69.88 26.06 19.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 11.40 -
NAPS 1.79 1.73 1.69 1.58 1.61 1.60 1.44 15.53%
Adjusted Per Share Value based on latest NOSH - 544,485
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 161.99 160.00 138.41 115.07 109.26 105.44 112.63 27.27%
EPS 33.29 24.34 32.30 30.99 38.16 60.68 21.82 32.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.54 -
NAPS 1.7475 1.6529 1.529 1.4279 1.4007 1.3893 1.2056 27.93%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.43 1.44 1.69 2.18 3.20 3.50 3.84 -
P/RPS 0.86 0.86 1.10 1.71 2.55 2.88 2.85 -54.84%
P/EPS 4.19 5.65 4.73 6.36 7.30 5.01 14.74 -56.60%
EY 23.85 17.69 21.12 15.73 13.71 19.97 6.79 130.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.97 -
P/NAPS 0.80 0.83 1.00 1.38 1.99 2.19 2.67 -55.05%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 04/02/09 27/11/08 28/08/08 21/05/08 24/01/08 23/10/07 10/08/07 -
Price 1.32 1.34 1.49 2.52 3.16 3.36 3.36 -
P/RPS 0.80 0.80 0.97 1.98 2.52 2.77 2.50 -53.05%
P/EPS 3.87 5.26 4.17 7.35 7.20 4.81 12.89 -54.99%
EY 25.83 19.01 23.96 13.61 13.88 20.80 7.76 122.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.39 -
P/NAPS 0.74 0.77 0.88 1.59 1.96 2.10 2.33 -53.28%

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