[SUNRISE] QoQ Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 62.39%
YoY- 15.09%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 270,692 130,624 558,098 384,068 221,407 103,063 359,185 -17.14%
PBT 115,427 85,589 157,392 105,849 63,688 30,689 41,208 98.33%
Tax -20,908 -10,446 -49,863 -33,628 -19,886 -10,473 -37,214 -31.84%
NP 94,519 75,143 107,529 72,221 43,802 20,216 3,994 719.54%
-
NP to SH 94,541 75,165 108,109 72,769 44,812 20,886 6,570 488.74%
-
Tax Rate 18.11% 12.20% 31.68% 31.77% 31.22% 34.13% 90.31% -
Total Cost 176,173 55,481 450,569 311,847 177,605 82,847 355,191 -37.26%
-
Net Worth 694,076 688,403 597,379 562,287 560,680 529,274 515,506 21.86%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 47,292 30,782 21,237 10,178 24,943 -
Div Payout % - - 43.75% 42.30% 47.39% 48.73% 379.66% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 694,076 688,403 597,379 562,287 560,680 529,274 515,506 21.86%
NOSH 431,103 430,251 414,846 410,428 424,758 407,134 415,730 2.44%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 34.92% 57.53% 19.27% 18.80% 19.78% 19.62% 1.11% -
ROE 13.62% 10.92% 18.10% 12.94% 7.99% 3.95% 1.27% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 62.79 30.36 134.53 93.58 52.13 25.31 86.40 -19.12%
EPS 21.93 17.47 26.06 17.73 10.55 5.13 1.58 474.78%
DPS 0.00 0.00 11.40 7.50 5.00 2.50 6.00 -
NAPS 1.61 1.60 1.44 1.37 1.32 1.30 1.24 18.95%
Adjusted Per Share Value based on latest NOSH - 389,373
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 54.63 26.36 112.63 77.51 44.68 20.80 72.49 -17.14%
EPS 19.08 15.17 21.82 14.69 9.04 4.21 1.33 487.54%
DPS 0.00 0.00 9.54 6.21 4.29 2.05 5.03 -
NAPS 1.4007 1.3893 1.2056 1.1347 1.1315 1.0681 1.0403 21.86%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.20 3.50 3.84 2.48 2.10 1.48 1.54 -
P/RPS 5.10 11.53 2.85 2.65 4.03 5.85 1.78 101.34%
P/EPS 14.59 20.03 14.74 13.99 19.91 28.85 97.45 -71.70%
EY 6.85 4.99 6.79 7.15 5.02 3.47 1.03 252.42%
DY 0.00 0.00 2.97 3.02 2.38 1.69 3.90 -
P/NAPS 1.99 2.19 2.67 1.81 1.59 1.14 1.24 36.95%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 24/01/08 23/10/07 10/08/07 27/04/07 25/01/07 28/11/06 21/08/06 -
Price 3.16 3.36 3.36 3.78 2.22 1.85 1.51 -
P/RPS 5.03 11.07 2.50 4.04 4.26 7.31 1.75 101.76%
P/EPS 14.41 19.23 12.89 21.32 21.04 36.06 95.55 -71.56%
EY 6.94 5.20 7.76 4.69 4.75 2.77 1.05 250.98%
DY 0.00 0.00 3.39 1.98 2.25 1.35 3.97 -
P/NAPS 1.96 2.10 2.33 2.76 1.68 1.42 1.22 37.05%

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