[SUNRISE] QoQ Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
10-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 48.56%
YoY- 1545.49%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 427,656 270,692 130,624 558,098 384,068 221,407 103,063 157.99%
PBT 145,605 115,427 85,589 157,392 105,849 63,688 30,689 182.08%
Tax -31,623 -20,908 -10,446 -49,863 -33,628 -19,886 -10,473 108.76%
NP 113,982 94,519 75,143 107,529 72,221 43,802 20,216 216.44%
-
NP to SH 115,177 94,541 75,165 108,109 72,769 44,812 20,886 211.80%
-
Tax Rate 21.72% 18.11% 12.20% 31.68% 31.77% 31.22% 34.13% -
Total Cost 313,674 176,173 55,481 450,569 311,847 177,605 82,847 142.72%
-
Net Worth 707,541 694,076 688,403 597,379 562,287 560,680 529,274 21.33%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - 47,292 30,782 21,237 10,178 -
Div Payout % - - - 43.75% 42.30% 47.39% 48.73% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 707,541 694,076 688,403 597,379 562,287 560,680 529,274 21.33%
NOSH 447,811 431,103 430,251 414,846 410,428 424,758 407,134 6.54%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 26.65% 34.92% 57.53% 19.27% 18.80% 19.78% 19.62% -
ROE 16.28% 13.62% 10.92% 18.10% 12.94% 7.99% 3.95% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 95.50 62.79 30.36 134.53 93.58 52.13 25.31 142.17%
EPS 25.72 21.93 17.47 26.06 17.73 10.55 5.13 192.64%
DPS 0.00 0.00 0.00 11.40 7.50 5.00 2.50 -
NAPS 1.58 1.61 1.60 1.44 1.37 1.32 1.30 13.87%
Adjusted Per Share Value based on latest NOSH - 424,249
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 86.30 54.63 26.36 112.63 77.51 44.68 20.80 157.98%
EPS 23.24 19.08 15.17 21.82 14.69 9.04 4.21 212.02%
DPS 0.00 0.00 0.00 9.54 6.21 4.29 2.05 -
NAPS 1.4279 1.4007 1.3893 1.2056 1.1347 1.1315 1.0681 21.33%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.18 3.20 3.50 3.84 2.48 2.10 1.48 -
P/RPS 2.28 5.10 11.53 2.85 2.65 4.03 5.85 -46.61%
P/EPS 8.48 14.59 20.03 14.74 13.99 19.91 28.85 -55.75%
EY 11.80 6.85 4.99 6.79 7.15 5.02 3.47 125.96%
DY 0.00 0.00 0.00 2.97 3.02 2.38 1.69 -
P/NAPS 1.38 1.99 2.19 2.67 1.81 1.59 1.14 13.57%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 24/01/08 23/10/07 10/08/07 27/04/07 25/01/07 28/11/06 -
Price 2.52 3.16 3.36 3.36 3.78 2.22 1.85 -
P/RPS 2.64 5.03 11.07 2.50 4.04 4.26 7.31 -49.25%
P/EPS 9.80 14.41 19.23 12.89 21.32 21.04 36.06 -58.01%
EY 10.21 6.94 5.20 7.76 4.69 4.75 2.77 138.42%
DY 0.00 0.00 0.00 3.39 1.98 2.25 1.35 -
P/NAPS 1.59 1.96 2.10 2.33 2.76 1.68 1.42 7.82%

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