[SUNRISE] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 148.93%
YoY- 195.14%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 130,266 76,643 67,808 93,006 72,903 67,074 73,249 46.83%
PBT 45,193 39,830 34,187 31,005 14,942 11,903 14,626 112.28%
Tax -14,886 -11,832 -10,081 -8,955 -6,084 -5,087 -4,412 125.12%
NP 30,307 27,998 24,106 22,050 8,858 6,816 10,214 106.62%
-
NP to SH 30,538 27,998 24,106 22,050 8,858 6,816 10,214 107.67%
-
Tax Rate 32.94% 29.71% 29.49% 28.88% 40.72% 42.74% 30.17% -
Total Cost 99,959 48,645 43,702 70,956 64,045 60,258 63,035 36.02%
-
Net Worth 561,764 532,088 502,384 480,630 501,396 393,316 366,801 32.90%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - 15,320 - - -
Div Payout % - - - - 172.96% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 561,764 532,088 502,384 480,630 501,396 393,316 366,801 32.90%
NOSH 422,378 422,292 422,171 421,606 278,553 223,475 188,103 71.56%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 23.27% 36.53% 35.55% 23.71% 12.15% 10.16% 13.94% -
ROE 5.44% 5.26% 4.80% 4.59% 1.77% 1.73% 2.78% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 30.84 18.15 16.06 22.06 26.17 30.01 38.94 -14.41%
EPS 7.23 6.63 5.71 5.23 3.18 3.05 5.43 21.05%
DPS 0.00 0.00 0.00 0.00 5.50 0.00 0.00 -
NAPS 1.33 1.26 1.19 1.14 1.80 1.76 1.95 -22.53%
Adjusted Per Share Value based on latest NOSH - 421,606
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 26.29 15.47 13.68 18.77 14.71 13.54 14.78 46.85%
EPS 6.16 5.65 4.86 4.45 1.79 1.38 2.06 107.69%
DPS 0.00 0.00 0.00 0.00 3.09 0.00 0.00 -
NAPS 1.1337 1.0738 1.0139 0.97 1.0119 0.7937 0.7402 32.90%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.38 1.56 1.71 1.74 2.80 2.92 2.01 -
P/RPS 4.47 8.60 10.65 7.89 10.70 9.73 5.16 -9.13%
P/EPS 19.09 23.53 29.95 33.27 88.05 95.74 37.02 -35.72%
EY 5.24 4.25 3.34 3.01 1.14 1.04 2.70 55.65%
DY 0.00 0.00 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 1.04 1.24 1.44 1.53 1.56 1.66 1.03 0.64%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 03/05/05 27/01/05 28/10/04 26/08/04 10/05/04 06/02/04 -
Price 1.51 1.44 1.75 1.69 1.65 2.75 2.50 -
P/RPS 4.90 7.93 10.90 7.66 6.30 9.16 6.42 -16.49%
P/EPS 20.89 21.72 30.65 32.31 51.89 90.16 46.04 -40.98%
EY 4.79 4.60 3.26 3.09 1.93 1.11 2.17 69.61%
DY 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 1.14 1.14 1.47 1.48 0.92 1.56 1.28 -7.43%

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