[SUNRISE] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
14-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 38.17%
YoY- -2.4%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 460,744 348,585 190,261 803,922 566,575 401,353 198,205 75.57%
PBT 128,613 97,403 50,244 205,760 152,140 109,431 42,787 108.42%
Tax -33,361 -25,644 -12,983 -49,412 -39,023 -26,850 -12,695 90.54%
NP 95,252 71,759 37,261 156,348 113,117 82,581 30,092 115.73%
-
NP to SH 95,302 71,787 37,269 156,197 113,048 82,482 30,158 115.49%
-
Tax Rate 25.94% 26.33% 25.84% 24.01% 25.65% 24.54% 29.67% -
Total Cost 365,492 276,826 153,000 647,574 453,458 318,772 168,113 67.90%
-
Net Worth 1,074,871 1,055,254 1,020,932 964,602 911,992 865,940 819,047 19.88%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - 14,689 - - - -
Div Payout % - - - 9.40% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,074,871 1,055,254 1,020,932 964,602 911,992 865,940 819,047 19.88%
NOSH 495,332 495,424 495,598 489,645 487,696 483,765 473,437 3.06%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 20.67% 20.59% 19.58% 19.45% 19.97% 20.58% 15.18% -
ROE 8.87% 6.80% 3.65% 16.19% 12.40% 9.53% 3.68% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 93.02 70.36 38.39 164.18 116.17 82.96 41.87 70.34%
EPS 19.24 14.49 7.52 31.90 23.18 17.05 6.37 109.09%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.17 2.13 2.06 1.97 1.87 1.79 1.73 16.32%
Adjusted Per Share Value based on latest NOSH - 494,827
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 92.98 70.35 38.40 162.24 114.34 81.00 40.00 75.56%
EPS 19.23 14.49 7.52 31.52 22.81 16.65 6.09 115.38%
DPS 0.00 0.00 0.00 2.96 0.00 0.00 0.00 -
NAPS 2.1692 2.1296 2.0603 1.9466 1.8405 1.7475 1.6529 19.88%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.10 2.06 2.16 1.78 0.99 1.43 1.44 -
P/RPS 2.26 2.93 5.63 1.08 0.85 1.72 3.44 -24.44%
P/EPS 10.91 14.22 28.72 5.58 4.27 8.39 22.61 -38.50%
EY 9.16 7.03 3.48 17.92 23.41 11.92 4.42 62.62%
DY 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
P/NAPS 0.97 0.97 1.05 0.90 0.53 0.80 0.83 10.96%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 13/05/10 28/01/10 02/11/09 14/08/09 07/05/09 04/02/09 27/11/08 -
Price 2.08 2.21 2.10 2.09 1.46 1.32 1.34 -
P/RPS 2.24 3.14 5.47 1.27 1.26 1.59 3.20 -21.17%
P/EPS 10.81 15.25 27.93 6.55 6.30 7.74 21.04 -35.87%
EY 9.25 6.56 3.58 15.26 15.88 12.92 4.75 56.00%
DY 0.00 0.00 0.00 1.44 0.00 0.00 0.00 -
P/NAPS 0.96 1.04 1.02 1.06 0.78 0.74 0.77 15.85%

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