[SUNRISE] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
02-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -76.14%
YoY- 23.58%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 590,742 460,744 348,585 190,261 803,922 566,575 401,353 29.48%
PBT 180,876 128,613 97,403 50,244 205,760 152,140 109,431 39.92%
Tax -47,893 -33,361 -25,644 -12,983 -49,412 -39,023 -26,850 47.23%
NP 132,983 95,252 71,759 37,261 156,348 113,117 82,581 37.50%
-
NP to SH 133,951 95,302 71,787 37,269 156,197 113,048 82,482 38.28%
-
Tax Rate 26.48% 25.94% 26.33% 25.84% 24.01% 25.65% 24.54% -
Total Cost 457,759 365,492 276,826 153,000 647,574 453,458 318,772 27.36%
-
Net Worth 1,094,791 1,074,871 1,055,254 1,020,932 964,602 911,992 865,940 16.97%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 24,769 - - - 14,689 - - -
Div Payout % 18.49% - - - 9.40% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,094,791 1,074,871 1,055,254 1,020,932 964,602 911,992 865,940 16.97%
NOSH 495,380 495,332 495,424 495,598 489,645 487,696 483,765 1.59%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 22.51% 20.67% 20.59% 19.58% 19.45% 19.97% 20.58% -
ROE 12.24% 8.87% 6.80% 3.65% 16.19% 12.40% 9.53% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 119.25 93.02 70.36 38.39 164.18 116.17 82.96 27.45%
EPS 27.04 19.24 14.49 7.52 31.90 23.18 17.05 36.10%
DPS 5.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.21 2.17 2.13 2.06 1.97 1.87 1.79 15.13%
Adjusted Per Share Value based on latest NOSH - 495,598
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 119.22 92.98 70.35 38.40 162.24 114.34 81.00 29.48%
EPS 27.03 19.23 14.49 7.52 31.52 22.81 16.65 38.25%
DPS 5.00 0.00 0.00 0.00 2.96 0.00 0.00 -
NAPS 2.2094 2.1692 2.1296 2.0603 1.9466 1.8405 1.7475 16.97%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.86 2.10 2.06 2.16 1.78 0.99 1.43 -
P/RPS 1.56 2.26 2.93 5.63 1.08 0.85 1.72 -6.31%
P/EPS 6.88 10.91 14.22 28.72 5.58 4.27 8.39 -12.42%
EY 14.54 9.16 7.03 3.48 17.92 23.41 11.92 14.20%
DY 2.69 0.00 0.00 0.00 1.69 0.00 0.00 -
P/NAPS 0.84 0.97 0.97 1.05 0.90 0.53 0.80 3.31%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 13/05/10 28/01/10 02/11/09 14/08/09 07/05/09 04/02/09 -
Price 2.05 2.08 2.21 2.10 2.09 1.46 1.32 -
P/RPS 1.72 2.24 3.14 5.47 1.27 1.26 1.59 5.39%
P/EPS 7.58 10.81 15.25 27.93 6.55 6.30 7.74 -1.38%
EY 13.19 9.25 6.56 3.58 15.26 15.88 12.92 1.39%
DY 2.44 0.00 0.00 0.00 1.44 0.00 0.00 -
P/NAPS 0.93 0.96 1.04 1.02 1.06 0.78 0.74 16.50%

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