[SUNRISE] QoQ Quarter Result on 30-Jun-2004 [#4]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 29.96%
YoY- -0.71%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 76,643 67,808 93,006 72,903 67,074 73,249 45,910 40.68%
PBT 39,830 34,187 31,005 14,942 11,903 14,626 11,057 134.80%
Tax -11,832 -10,081 -8,955 -6,084 -5,087 -4,412 -3,586 121.47%
NP 27,998 24,106 22,050 8,858 6,816 10,214 7,471 141.07%
-
NP to SH 27,998 24,106 22,050 8,858 6,816 10,214 7,471 141.07%
-
Tax Rate 29.71% 29.49% 28.88% 40.72% 42.74% 30.17% 32.43% -
Total Cost 48,645 43,702 70,956 64,045 60,258 63,035 38,439 16.98%
-
Net Worth 532,088 502,384 480,630 501,396 393,316 366,801 362,399 29.15%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 15,320 - - - -
Div Payout % - - - 172.96% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 532,088 502,384 480,630 501,396 393,316 366,801 362,399 29.15%
NOSH 422,292 422,171 421,606 278,553 223,475 188,103 185,845 72.75%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 36.53% 35.55% 23.71% 12.15% 10.16% 13.94% 16.27% -
ROE 5.26% 4.80% 4.59% 1.77% 1.73% 2.78% 2.06% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 18.15 16.06 22.06 26.17 30.01 38.94 24.70 -18.55%
EPS 6.63 5.71 5.23 3.18 3.05 5.43 4.02 39.54%
DPS 0.00 0.00 0.00 5.50 0.00 0.00 0.00 -
NAPS 1.26 1.19 1.14 1.80 1.76 1.95 1.95 -25.23%
Adjusted Per Share Value based on latest NOSH - 278,553
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 15.47 13.68 18.77 14.71 13.54 14.78 9.27 40.64%
EPS 5.65 4.86 4.45 1.79 1.38 2.06 1.51 140.82%
DPS 0.00 0.00 0.00 3.09 0.00 0.00 0.00 -
NAPS 1.0738 1.0139 0.97 1.0119 0.7937 0.7402 0.7314 29.14%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.56 1.71 1.74 2.80 2.92 2.01 1.41 -
P/RPS 8.60 10.65 7.89 10.70 9.73 5.16 5.71 31.36%
P/EPS 23.53 29.95 33.27 88.05 95.74 37.02 35.07 -23.34%
EY 4.25 3.34 3.01 1.14 1.04 2.70 2.85 30.49%
DY 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
P/NAPS 1.24 1.44 1.53 1.56 1.66 1.03 0.72 43.63%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 03/05/05 27/01/05 28/10/04 26/08/04 10/05/04 06/02/04 27/10/03 -
Price 1.44 1.75 1.69 1.65 2.75 2.50 1.68 -
P/RPS 7.93 10.90 7.66 6.30 9.16 6.42 6.80 10.78%
P/EPS 21.72 30.65 32.31 51.89 90.16 46.04 41.79 -35.33%
EY 4.60 3.26 3.09 1.93 1.11 2.17 2.39 54.66%
DY 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 1.14 1.47 1.48 0.92 1.56 1.28 0.86 20.65%

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