[SUNRISE] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -81.16%
YoY- -59.88%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 803,922 566,575 401,353 198,205 685,830 427,656 270,692 106.75%
PBT 205,760 152,140 109,431 42,787 201,116 145,605 115,427 47.06%
Tax -49,412 -39,023 -26,850 -12,695 -41,201 -31,623 -20,908 77.51%
NP 156,348 113,117 82,581 30,092 159,915 113,982 94,519 39.90%
-
NP to SH 156,197 113,048 82,482 30,158 160,046 115,177 94,541 39.79%
-
Tax Rate 24.01% 25.65% 24.54% 29.67% 20.49% 21.72% 18.11% -
Total Cost 647,574 453,458 318,772 168,113 525,915 313,674 176,173 138.36%
-
Net Worth 964,602 911,992 865,940 819,047 757,640 707,541 694,076 24.56%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 14,689 - - - - - - -
Div Payout % 9.40% - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 964,602 911,992 865,940 819,047 757,640 707,541 694,076 24.56%
NOSH 489,645 487,696 483,765 473,437 448,308 447,811 431,103 8.86%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 19.45% 19.97% 20.58% 15.18% 23.32% 26.65% 34.92% -
ROE 16.19% 12.40% 9.53% 3.68% 21.12% 16.28% 13.62% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 164.18 116.17 82.96 41.87 152.98 95.50 62.79 89.90%
EPS 31.90 23.18 17.05 6.37 35.70 25.72 21.93 28.41%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.87 1.79 1.73 1.69 1.58 1.61 14.41%
Adjusted Per Share Value based on latest NOSH - 473,437
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 162.24 114.34 81.00 40.00 138.41 86.30 54.63 106.74%
EPS 31.52 22.81 16.65 6.09 32.30 23.24 19.08 39.78%
DPS 2.96 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9466 1.8405 1.7475 1.6529 1.529 1.4279 1.4007 24.55%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.78 0.99 1.43 1.44 1.69 2.18 3.20 -
P/RPS 1.08 0.85 1.72 3.44 1.10 2.28 5.10 -64.50%
P/EPS 5.58 4.27 8.39 22.61 4.73 8.48 14.59 -47.34%
EY 17.92 23.41 11.92 4.42 21.12 11.80 6.85 89.97%
DY 1.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.53 0.80 0.83 1.00 1.38 1.99 -41.10%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 14/08/09 07/05/09 04/02/09 27/11/08 28/08/08 21/05/08 24/01/08 -
Price 2.09 1.46 1.32 1.34 1.49 2.52 3.16 -
P/RPS 1.27 1.26 1.59 3.20 0.97 2.64 5.03 -60.08%
P/EPS 6.55 6.30 7.74 21.04 4.17 9.80 14.41 -40.91%
EY 15.26 15.88 12.92 4.75 23.96 10.21 6.94 69.17%
DY 1.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.78 0.74 0.77 0.88 1.59 1.96 -33.64%

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