[SUNRISE] QoQ Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
10-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 38.54%
YoY- 16.88%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 160,814 93,006 259,136 186,233 119,159 45,910 174,277 -5.19%
PBT 65,192 31,005 52,528 37,586 25,683 11,057 42,322 33.20%
Tax -19,036 -8,955 -19,169 -13,085 -7,998 -3,586 -12,439 32.62%
NP 46,156 22,050 33,359 24,501 17,685 7,471 29,883 33.44%
-
NP to SH 46,156 22,050 33,359 24,501 17,685 7,471 29,883 33.44%
-
Tax Rate 29.20% 28.88% 36.49% 34.81% 31.14% 32.43% 29.39% -
Total Cost 114,658 70,956 225,777 161,732 101,474 38,439 144,394 -14.18%
-
Net Worth 502,062 480,630 382,947 344,974 364,928 362,399 352,541 26.44%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 11,701 - - - - -
Div Payout % - - 35.08% - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 502,062 480,630 382,947 344,974 364,928 362,399 352,541 26.44%
NOSH 421,901 421,606 212,748 196,008 187,142 185,845 184,576 73.08%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 28.70% 23.71% 12.87% 13.16% 14.84% 16.27% 17.15% -
ROE 9.19% 4.59% 8.71% 7.10% 4.85% 2.06% 8.48% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 38.12 22.06 121.80 95.01 63.67 24.70 94.42 -45.22%
EPS 10.94 5.23 15.68 12.50 9.45 4.02 16.19 -22.90%
DPS 0.00 0.00 5.50 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.14 1.80 1.76 1.95 1.95 1.91 -26.94%
Adjusted Per Share Value based on latest NOSH - 223,475
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 32.45 18.77 52.30 37.58 24.05 9.27 35.17 -5.20%
EPS 9.31 4.45 6.73 4.94 3.57 1.51 6.03 33.40%
DPS 0.00 0.00 2.36 0.00 0.00 0.00 0.00 -
NAPS 1.0132 0.97 0.7728 0.6962 0.7365 0.7314 0.7115 26.43%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.71 1.74 2.80 2.92 2.01 1.41 1.34 -
P/RPS 4.49 7.89 2.30 3.07 3.16 5.71 1.42 114.67%
P/EPS 15.63 33.27 17.86 23.36 21.27 35.07 8.28 52.44%
EY 6.40 3.01 5.60 4.28 4.70 2.85 12.08 -34.39%
DY 0.00 0.00 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.53 1.56 1.66 1.03 0.72 0.70 61.39%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 27/01/05 28/10/04 26/08/04 10/05/04 06/02/04 27/10/03 27/08/03 -
Price 1.75 1.69 1.65 2.75 2.50 1.68 1.46 -
P/RPS 4.59 7.66 1.35 2.89 3.93 6.80 1.55 105.53%
P/EPS 16.00 32.31 10.52 22.00 26.46 41.79 9.02 46.28%
EY 6.25 3.09 9.50 4.55 3.78 2.39 11.09 -31.65%
DY 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.48 0.92 1.56 1.28 0.86 0.76 54.92%

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