[SUNRISE] QoQ Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 21.83%
YoY- 58.28%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 401,353 198,205 685,830 427,656 270,692 130,624 558,098 -19.65%
PBT 109,431 42,787 201,116 145,605 115,427 85,589 157,392 -21.43%
Tax -26,850 -12,695 -41,201 -31,623 -20,908 -10,446 -49,863 -33.68%
NP 82,581 30,092 159,915 113,982 94,519 75,143 107,529 -16.07%
-
NP to SH 82,482 30,158 160,046 115,177 94,541 75,165 108,109 -16.43%
-
Tax Rate 24.54% 29.67% 20.49% 21.72% 18.11% 12.20% 31.68% -
Total Cost 318,772 168,113 525,915 313,674 176,173 55,481 450,569 -20.51%
-
Net Worth 865,940 819,047 757,640 707,541 694,076 688,403 597,379 27.93%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - 47,292 -
Div Payout % - - - - - - 43.75% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 865,940 819,047 757,640 707,541 694,076 688,403 597,379 27.93%
NOSH 483,765 473,437 448,308 447,811 431,103 430,251 414,846 10.73%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 20.58% 15.18% 23.32% 26.65% 34.92% 57.53% 19.27% -
ROE 9.53% 3.68% 21.12% 16.28% 13.62% 10.92% 18.10% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 82.96 41.87 152.98 95.50 62.79 30.36 134.53 -27.44%
EPS 17.05 6.37 35.70 25.72 21.93 17.47 26.06 -24.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 11.40 -
NAPS 1.79 1.73 1.69 1.58 1.61 1.60 1.44 15.53%
Adjusted Per Share Value based on latest NOSH - 544,485
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 81.00 40.00 138.41 86.30 54.63 26.36 112.63 -19.64%
EPS 16.65 6.09 32.30 23.24 19.08 15.17 21.82 -16.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.54 -
NAPS 1.7475 1.6529 1.529 1.4279 1.4007 1.3893 1.2056 27.93%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.43 1.44 1.69 2.18 3.20 3.50 3.84 -
P/RPS 1.72 3.44 1.10 2.28 5.10 11.53 2.85 -28.47%
P/EPS 8.39 22.61 4.73 8.48 14.59 20.03 14.74 -31.20%
EY 11.92 4.42 21.12 11.80 6.85 4.99 6.79 45.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.97 -
P/NAPS 0.80 0.83 1.00 1.38 1.99 2.19 2.67 -55.05%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 04/02/09 27/11/08 28/08/08 21/05/08 24/01/08 23/10/07 10/08/07 -
Price 1.32 1.34 1.49 2.52 3.16 3.36 3.36 -
P/RPS 1.59 3.20 0.97 2.64 5.03 11.07 2.50 -25.94%
P/EPS 7.74 21.04 4.17 9.80 14.41 19.23 12.89 -28.71%
EY 12.92 4.75 23.96 10.21 6.94 5.20 7.76 40.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.39 -
P/NAPS 0.74 0.77 0.88 1.59 1.96 2.10 2.33 -53.28%

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