[SUNRISE] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
24-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 25.78%
YoY- 110.97%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 198,205 685,830 427,656 270,692 130,624 558,098 384,068 -35.58%
PBT 42,787 201,116 145,605 115,427 85,589 157,392 105,849 -45.23%
Tax -12,695 -41,201 -31,623 -20,908 -10,446 -49,863 -33,628 -47.67%
NP 30,092 159,915 113,982 94,519 75,143 107,529 72,221 -44.12%
-
NP to SH 30,158 160,046 115,177 94,541 75,165 108,109 72,769 -44.32%
-
Tax Rate 29.67% 20.49% 21.72% 18.11% 12.20% 31.68% 31.77% -
Total Cost 168,113 525,915 313,674 176,173 55,481 450,569 311,847 -33.68%
-
Net Worth 819,047 757,640 707,541 694,076 688,403 597,379 562,287 28.41%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - 47,292 30,782 -
Div Payout % - - - - - 43.75% 42.30% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 819,047 757,640 707,541 694,076 688,403 597,379 562,287 28.41%
NOSH 473,437 448,308 447,811 431,103 430,251 414,846 410,428 9.96%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 15.18% 23.32% 26.65% 34.92% 57.53% 19.27% 18.80% -
ROE 3.68% 21.12% 16.28% 13.62% 10.92% 18.10% 12.94% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 41.87 152.98 95.50 62.79 30.36 134.53 93.58 -41.41%
EPS 6.37 35.70 25.72 21.93 17.47 26.06 17.73 -49.36%
DPS 0.00 0.00 0.00 0.00 0.00 11.40 7.50 -
NAPS 1.73 1.69 1.58 1.61 1.60 1.44 1.37 16.77%
Adjusted Per Share Value based on latest NOSH - 434,439
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 40.00 138.41 86.30 54.63 26.36 112.63 77.51 -35.58%
EPS 6.09 32.30 23.24 19.08 15.17 21.82 14.69 -44.31%
DPS 0.00 0.00 0.00 0.00 0.00 9.54 6.21 -
NAPS 1.6529 1.529 1.4279 1.4007 1.3893 1.2056 1.1347 28.41%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.44 1.69 2.18 3.20 3.50 3.84 2.48 -
P/RPS 3.44 1.10 2.28 5.10 11.53 2.85 2.65 18.94%
P/EPS 22.61 4.73 8.48 14.59 20.03 14.74 13.99 37.59%
EY 4.42 21.12 11.80 6.85 4.99 6.79 7.15 -27.36%
DY 0.00 0.00 0.00 0.00 0.00 2.97 3.02 -
P/NAPS 0.83 1.00 1.38 1.99 2.19 2.67 1.81 -40.44%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 21/05/08 24/01/08 23/10/07 10/08/07 27/04/07 -
Price 1.34 1.49 2.52 3.16 3.36 3.36 3.78 -
P/RPS 3.20 0.97 2.64 5.03 11.07 2.50 4.04 -14.35%
P/EPS 21.04 4.17 9.80 14.41 19.23 12.89 21.32 -0.87%
EY 4.75 23.96 10.21 6.94 5.20 7.76 4.69 0.84%
DY 0.00 0.00 0.00 0.00 0.00 3.39 1.98 -
P/NAPS 0.77 0.88 1.59 1.96 2.10 2.33 2.76 -57.20%

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