[SUNRISE] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
04-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 173.5%
YoY- -12.76%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 190,261 803,922 566,575 401,353 198,205 685,830 427,656 -41.69%
PBT 50,244 205,760 152,140 109,431 42,787 201,116 145,605 -50.77%
Tax -12,983 -49,412 -39,023 -26,850 -12,695 -41,201 -31,623 -44.73%
NP 37,261 156,348 113,117 82,581 30,092 159,915 113,982 -52.51%
-
NP to SH 37,269 156,197 113,048 82,482 30,158 160,046 115,177 -52.83%
-
Tax Rate 25.84% 24.01% 25.65% 24.54% 29.67% 20.49% 21.72% -
Total Cost 153,000 647,574 453,458 318,772 168,113 525,915 313,674 -38.00%
-
Net Worth 1,020,932 964,602 911,992 865,940 819,047 757,640 707,541 27.66%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 14,689 - - - - - -
Div Payout % - 9.40% - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,020,932 964,602 911,992 865,940 819,047 757,640 707,541 27.66%
NOSH 495,598 489,645 487,696 483,765 473,437 448,308 447,811 6.98%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 19.58% 19.45% 19.97% 20.58% 15.18% 23.32% 26.65% -
ROE 3.65% 16.19% 12.40% 9.53% 3.68% 21.12% 16.28% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 38.39 164.18 116.17 82.96 41.87 152.98 95.50 -45.50%
EPS 7.52 31.90 23.18 17.05 6.37 35.70 25.72 -55.91%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.97 1.87 1.79 1.73 1.69 1.58 19.32%
Adjusted Per Share Value based on latest NOSH - 489,925
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 38.40 162.24 114.34 81.00 40.00 138.41 86.30 -41.68%
EPS 7.52 31.52 22.81 16.65 6.09 32.30 23.24 -52.83%
DPS 0.00 2.96 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0603 1.9466 1.8405 1.7475 1.6529 1.529 1.4279 27.66%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.16 1.78 0.99 1.43 1.44 1.69 2.18 -
P/RPS 5.63 1.08 0.85 1.72 3.44 1.10 2.28 82.58%
P/EPS 28.72 5.58 4.27 8.39 22.61 4.73 8.48 125.35%
EY 3.48 17.92 23.41 11.92 4.42 21.12 11.80 -55.66%
DY 0.00 1.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.90 0.53 0.80 0.83 1.00 1.38 -16.64%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 02/11/09 14/08/09 07/05/09 04/02/09 27/11/08 28/08/08 21/05/08 -
Price 2.10 2.09 1.46 1.32 1.34 1.49 2.52 -
P/RPS 5.47 1.27 1.26 1.59 3.20 0.97 2.64 62.45%
P/EPS 27.93 6.55 6.30 7.74 21.04 4.17 9.80 100.88%
EY 3.58 15.26 15.88 12.92 4.75 23.96 10.21 -50.24%
DY 0.00 1.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.06 0.78 0.74 0.77 0.88 1.59 -25.59%

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