[SUNRISE] QoQ Cumulative Quarter Result on 30-Jun-2008 [#4]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 38.96%
YoY- 48.04%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 566,575 401,353 198,205 685,830 427,656 270,692 130,624 165.72%
PBT 152,140 109,431 42,787 201,116 145,605 115,427 85,589 46.68%
Tax -39,023 -26,850 -12,695 -41,201 -31,623 -20,908 -10,446 140.56%
NP 113,117 82,581 30,092 159,915 113,982 94,519 75,143 31.31%
-
NP to SH 113,048 82,482 30,158 160,046 115,177 94,541 75,165 31.23%
-
Tax Rate 25.65% 24.54% 29.67% 20.49% 21.72% 18.11% 12.20% -
Total Cost 453,458 318,772 168,113 525,915 313,674 176,173 55,481 305.23%
-
Net Worth 911,992 865,940 819,047 757,640 707,541 694,076 688,403 20.60%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 911,992 865,940 819,047 757,640 707,541 694,076 688,403 20.60%
NOSH 487,696 483,765 473,437 448,308 447,811 431,103 430,251 8.70%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 19.97% 20.58% 15.18% 23.32% 26.65% 34.92% 57.53% -
ROE 12.40% 9.53% 3.68% 21.12% 16.28% 13.62% 10.92% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 116.17 82.96 41.87 152.98 95.50 62.79 30.36 144.44%
EPS 23.18 17.05 6.37 35.70 25.72 21.93 17.47 20.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.79 1.73 1.69 1.58 1.61 1.60 10.94%
Adjusted Per Share Value based on latest NOSH - 449,589
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 114.34 81.00 40.00 138.41 86.30 54.63 26.36 165.73%
EPS 22.81 16.65 6.09 32.30 23.24 19.08 15.17 31.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8405 1.7475 1.6529 1.529 1.4279 1.4007 1.3893 20.60%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.99 1.43 1.44 1.69 2.18 3.20 3.50 -
P/RPS 0.85 1.72 3.44 1.10 2.28 5.10 11.53 -82.39%
P/EPS 4.27 8.39 22.61 4.73 8.48 14.59 20.03 -64.28%
EY 23.41 11.92 4.42 21.12 11.80 6.85 4.99 179.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.80 0.83 1.00 1.38 1.99 2.19 -61.13%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 07/05/09 04/02/09 27/11/08 28/08/08 21/05/08 24/01/08 23/10/07 -
Price 1.46 1.32 1.34 1.49 2.52 3.16 3.36 -
P/RPS 1.26 1.59 3.20 0.97 2.64 5.03 11.07 -76.48%
P/EPS 6.30 7.74 21.04 4.17 9.80 14.41 19.23 -52.44%
EY 15.88 12.92 4.75 23.96 10.21 6.94 5.20 110.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.74 0.77 0.88 1.59 1.96 2.10 -48.29%

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