[SUNRISE] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock

[SUNRISE] SUNRISE BHD

Announcement Date

25-Jan-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Dec-2006 [#2]

Profit Trend

QoQ- 114.56%

YoY- 6.32%

Quarter Report

SUNRISE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Cumulative Result
Revenue	130,624	558,098	384,068	221,407	103,063	359,185	240,932	-33.48%
YoY %	-76.59%	45.31%	73.47%	114.83%	-71.31%	49.08%	-	-
Horiz. %	54.22%	231.64%	159.41%	91.90%	42.78%	149.08%	100.00%	-
PBT	85,589	157,392	105,849	63,688	30,689	41,208	91,330	-4.23%
YoY %	-45.62%	48.69%	66.20%	107.53%	-25.53%	-54.88%	-	-
Horiz. %	93.71%	172.33%	115.90%	69.73%	33.60%	45.12%	100.00%	-
Tax	-10,446	-49,863	-33,628	-19,886	-10,473	-37,214	-28,101	-48.26%
YoY %	79.05%	-48.28%	-69.10%	-89.88%	71.86%	-32.43%	-	-
Horiz. %	37.17%	177.44%	119.67%	70.77%	37.27%	132.43%	100.00%	-
NP	75,143	107,529	72,221	43,802	20,216	3,994	63,229	12.18%
YoY %	-30.12%	48.89%	64.88%	116.67%	406.16%	-93.68%	-	-
Horiz. %	118.84%	170.06%	114.22%	69.28%	31.97%	6.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,165	108,109	72,769	44,812	20,886	6,570	63,229	12.20%
YoY %	-30.47%	48.56%	62.39%	114.56%	217.90%	-89.61%	-	-
Horiz. %	118.88%	170.98%	115.09%	70.87%	33.03%	10.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.20%	31.68%	31.77%	31.22%	34.13%	90.31%	30.77%	-
YoY %	-61.49%	-0.28%	1.76%	-8.53%	-62.21%	193.50%	-	-
Horiz. %	39.65%	102.96%	103.25%	101.46%	110.92%	293.50%	100.00%	-
Total Cost	55,481	450,569	311,847	177,605	82,847	355,191	177,703	-53.94%
YoY %	-87.69%	44.48%	75.58%	114.38%	-76.68%	99.88%	-	-
Horiz. %	31.22%	253.55%	175.49%	99.94%	46.62%	199.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	688,403	597,379	562,287	560,680	529,274	515,506	587,786	11.09%
YoY %	15.24%	6.24%	0.29%	5.93%	2.67%	-12.30%	-	-
Horiz. %	117.12%	101.63%	95.66%	95.39%	90.05%	87.70%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	-	47,292	30,782	21,237	10,178	24,943	-	-
YoY %	-	53.64%	44.95%	108.66%	-59.19%	0.00%	-	-
Horiz. %	-	189.60%	123.41%	85.14%	40.81%	100.00%	-	-
Div Payout %	-	43.75%	42.30%	47.39%	48.73%	379.66%	-	-
YoY %	-	3.43%	-10.74%	-2.75%	-87.16%	0.00%	-	-
Horiz. %	-	11.52%	11.14%	12.48%	12.84%	100.00%	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	688,403	597,379	562,287	560,680	529,274	515,506	587,786	11.09%
YoY %	15.24%	6.24%	0.29%	5.93%	2.67%	-12.30%	-	-
Horiz. %	117.12%	101.63%	95.66%	95.39%	90.05%	87.70%	100.00%	-
NOSH	430,251	414,846	410,428	424,758	407,134	415,730	419,847	1.64%
YoY %	3.71%	1.08%	-3.37%	4.33%	-2.07%	-0.98%	-	-
Horiz. %	102.48%	98.81%	97.76%	101.17%	96.97%	99.02%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	57.53%	19.27%	18.80%	19.78%	19.62%	1.11%	26.24%	-
YoY %	198.55%	2.50%	-4.95%	0.82%	1,667.57%	-95.77%	-	-
Horiz. %	219.25%	73.44%	71.65%	75.38%	74.77%	4.23%	100.00%	-
ROE	10.92%	18.10%	12.94%	7.99%	3.95%	1.27%	10.76%	-
YoY %	-39.67%	39.88%	61.95%	102.28%	211.02%	-88.20%	-	-
Horiz. %	101.49%	168.22%	120.26%	74.26%	36.71%	11.80%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	30.36	134.53	93.58	52.13	25.31	86.40	57.39	-34.56%
YoY %	-77.43%	43.76%	79.51%	105.97%	-70.71%	50.55%	-	-
Horiz. %	52.90%	234.41%	163.06%	90.83%	44.10%	150.55%	100.00%	-
EPS	17.47	26.06	17.73	10.55	5.13	1.58	15.06	10.39%
YoY %	-32.96%	46.98%	68.06%	105.65%	224.68%	-89.51%	-	-
Horiz. %	116.00%	173.04%	117.73%	70.05%	34.06%	10.49%	100.00%	-
DPS	0.00	11.40	7.50	5.00	2.50	6.00	0.00	-
YoY %	0.00%	52.00%	50.00%	100.00%	-58.33%	0.00%	-	-
Horiz. %	0.00%	190.00%	125.00%	83.33%	41.67%	100.00%	-	-
NAPS	1.60	1.44	1.37	1.32	1.30	1.24	1.40	9.30%
YoY %	11.11%	5.11%	3.79%	1.54%	4.84%	-11.43%	-	-
Horiz. %	114.29%	102.86%	97.86%	94.29%	92.86%	88.57%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 441,439
RPS	26.36	112.63	77.51	44.68	20.80	72.49	48.62	-33.48%
YoY %	-76.60%	45.31%	73.48%	114.81%	-71.31%	49.10%	-	-
Horiz. %	54.22%	231.65%	159.42%	91.90%	42.78%	149.10%	100.00%	-
EPS	15.17	21.82	14.69	9.04	4.21	1.33	12.76	12.21%
YoY %	-30.48%	48.54%	62.50%	114.73%	216.54%	-89.58%	-	-
Horiz. %	118.89%	171.00%	115.13%	70.85%	32.99%	10.42%	100.00%	-
DPS	0.00	9.54	6.21	4.29	2.05	5.03	0.00	-
YoY %	0.00%	53.62%	44.76%	109.27%	-59.24%	0.00%	-	-
Horiz. %	0.00%	189.66%	123.46%	85.29%	40.76%	100.00%	-	-
NAPS	1.3893	1.2056	1.1347	1.1315	1.0681	1.0403	1.1862	11.10%
YoY %	15.24%	6.25%	0.28%	5.94%	2.67%	-12.30%	-	-
Horiz. %	117.12%	101.64%	95.66%	95.39%	90.04%	87.70%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	3.50	3.84	2.48	2.10	1.48	1.54	1.78	-
P/RPS	11.53	2.85	2.65	4.03	5.85	1.78	3.10	139.86%
YoY %	304.56%	7.55%	-34.24%	-31.11%	228.65%	-42.58%	-	-
Horiz. %	371.94%	91.94%	85.48%	130.00%	188.71%	57.42%	100.00%	-
P/EPS	20.03	14.74	13.99	19.91	28.85	97.45	11.82	42.09%
YoY %	35.89%	5.36%	-29.73%	-30.99%	-70.40%	724.45%	-	-
Horiz. %	169.46%	124.70%	118.36%	168.44%	244.08%	824.45%	100.00%	-
EY	4.99	6.79	7.15	5.02	3.47	1.03	8.46	-29.64%
YoY %	-26.51%	-5.03%	42.43%	44.67%	236.89%	-87.83%	-	-
Horiz. %	58.98%	80.26%	84.52%	59.34%	41.02%	12.17%	100.00%	-
DY	0.00	2.97	3.02	2.38	1.69	3.90	0.00	-
YoY %	0.00%	-1.66%	26.89%	40.83%	-56.67%	0.00%	-	-
Horiz. %	0.00%	76.15%	77.44%	61.03%	43.33%	100.00%	-	-
P/NAPS	2.19	2.67	1.81	1.59	1.14	1.24	1.27	43.75%
YoY %	-17.98%	47.51%	13.84%	39.47%	-8.06%	-2.36%	-	-
Horiz. %	172.44%	210.24%	142.52%	125.20%	89.76%	97.64%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	23/10/07	10/08/07	27/04/07	25/01/07	28/11/06	21/08/06	26/05/06	-
Price	3.36	3.36	3.78	2.22	1.85	1.51	1.69	-
P/RPS	11.07	2.50	4.04	4.26	7.31	1.75	2.94	141.83%
YoY %	342.80%	-38.12%	-5.16%	-41.72%	317.71%	-40.48%	-	-
Horiz. %	376.53%	85.03%	137.41%	144.90%	248.64%	59.52%	100.00%	-
P/EPS	19.23	12.89	21.32	21.04	36.06	95.55	11.22	43.16%
YoY %	49.19%	-39.54%	1.33%	-41.65%	-62.26%	751.60%	-	-
Horiz. %	171.39%	114.88%	190.02%	187.52%	321.39%	851.60%	100.00%	-
EY	5.20	7.76	4.69	4.75	2.77	1.05	8.91	-30.14%
YoY %	-32.99%	65.46%	-1.26%	71.48%	163.81%	-88.22%	-	-
Horiz. %	58.36%	87.09%	52.64%	53.31%	31.09%	11.78%	100.00%	-
DY	0.00	3.39	1.98	2.25	1.35	3.97	0.00	-
YoY %	0.00%	71.21%	-12.00%	66.67%	-65.99%	0.00%	-	-
Horiz. %	0.00%	85.39%	49.87%	56.68%	34.01%	100.00%	-	-
P/NAPS	2.10	2.33	2.76	1.68	1.42	1.22	1.21	44.37%
YoY %	-9.87%	-15.58%	64.29%	18.31%	16.39%	0.83%	-	-
Horiz. %	173.55%	192.56%	228.10%	138.84%	117.36%	100.83%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos