[SUNRISE] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
23-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -30.47%
YoY- 259.88%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 685,830 427,656 270,692 130,624 558,098 384,068 221,407 112.64%
PBT 201,116 145,605 115,427 85,589 157,392 105,849 63,688 115.39%
Tax -41,201 -31,623 -20,908 -10,446 -49,863 -33,628 -19,886 62.59%
NP 159,915 113,982 94,519 75,143 107,529 72,221 43,802 137.28%
-
NP to SH 160,046 115,177 94,541 75,165 108,109 72,769 44,812 133.83%
-
Tax Rate 20.49% 21.72% 18.11% 12.20% 31.68% 31.77% 31.22% -
Total Cost 525,915 313,674 176,173 55,481 450,569 311,847 177,605 106.34%
-
Net Worth 757,640 707,541 694,076 688,403 597,379 562,287 560,680 22.24%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - 47,292 30,782 21,237 -
Div Payout % - - - - 43.75% 42.30% 47.39% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 757,640 707,541 694,076 688,403 597,379 562,287 560,680 22.24%
NOSH 448,308 447,811 431,103 430,251 414,846 410,428 424,758 3.66%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 23.32% 26.65% 34.92% 57.53% 19.27% 18.80% 19.78% -
ROE 21.12% 16.28% 13.62% 10.92% 18.10% 12.94% 7.99% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 152.98 95.50 62.79 30.36 134.53 93.58 52.13 105.10%
EPS 35.70 25.72 21.93 17.47 26.06 17.73 10.55 125.56%
DPS 0.00 0.00 0.00 0.00 11.40 7.50 5.00 -
NAPS 1.69 1.58 1.61 1.60 1.44 1.37 1.32 17.92%
Adjusted Per Share Value based on latest NOSH - 430,251
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 138.41 86.30 54.63 26.36 112.63 77.51 44.68 112.65%
EPS 32.30 23.24 19.08 15.17 21.82 14.69 9.04 133.89%
DPS 0.00 0.00 0.00 0.00 9.54 6.21 4.29 -
NAPS 1.529 1.4279 1.4007 1.3893 1.2056 1.1347 1.1315 22.24%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.69 2.18 3.20 3.50 3.84 2.48 2.10 -
P/RPS 1.10 2.28 5.10 11.53 2.85 2.65 4.03 -57.95%
P/EPS 4.73 8.48 14.59 20.03 14.74 13.99 19.91 -61.67%
EY 21.12 11.80 6.85 4.99 6.79 7.15 5.02 160.83%
DY 0.00 0.00 0.00 0.00 2.97 3.02 2.38 -
P/NAPS 1.00 1.38 1.99 2.19 2.67 1.81 1.59 -26.61%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 21/05/08 24/01/08 23/10/07 10/08/07 27/04/07 25/01/07 -
Price 1.49 2.52 3.16 3.36 3.36 3.78 2.22 -
P/RPS 0.97 2.64 5.03 11.07 2.50 4.04 4.26 -62.74%
P/EPS 4.17 9.80 14.41 19.23 12.89 21.32 21.04 -66.04%
EY 23.96 10.21 6.94 5.20 7.76 4.69 4.75 194.41%
DY 0.00 0.00 0.00 0.00 3.39 1.98 2.25 -
P/NAPS 0.88 1.59 1.96 2.10 2.33 2.76 1.68 -35.04%

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