[SUNRISE] QoQ Quarter Result on 30-Sep-2007 [#1]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
23-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 112.69%
YoY- 259.88%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 258,174 156,964 140,068 130,624 174,030 162,661 118,344 68.28%
PBT 55,511 30,178 29,838 85,589 51,543 42,161 32,999 41.48%
Tax -9,578 -10,715 -10,462 -10,446 -16,235 -13,742 -9,413 1.16%
NP 45,933 19,463 19,376 75,143 35,308 28,419 23,586 56.01%
-
NP to SH 44,869 20,636 19,376 75,165 35,340 27,957 23,926 52.13%
-
Tax Rate 17.25% 35.51% 35.06% 12.20% 31.50% 32.59% 28.53% -
Total Cost 212,241 137,501 120,692 55,481 138,722 134,242 94,758 71.27%
-
Net Worth 759,805 860,287 699,447 688,403 610,919 533,441 582,699 19.37%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - 16,545 9,734 11,035 -
Div Payout % - - - - 46.82% 34.82% 46.13% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 759,805 860,287 699,447 688,403 610,919 533,441 582,699 19.37%
NOSH 449,589 544,485 434,439 430,251 424,249 389,373 441,439 1.22%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 17.79% 12.40% 13.83% 57.53% 20.29% 17.47% 19.93% -
ROE 5.91% 2.40% 2.77% 10.92% 5.78% 5.24% 4.11% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 57.42 28.83 32.24 30.36 41.02 41.78 26.81 66.23%
EPS 9.98 3.79 4.46 17.47 8.33 7.18 5.42 50.28%
DPS 0.00 0.00 0.00 0.00 3.90 2.50 2.50 -
NAPS 1.69 1.58 1.61 1.60 1.44 1.37 1.32 17.92%
Adjusted Per Share Value based on latest NOSH - 430,251
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 52.10 31.68 28.27 26.36 35.12 32.83 23.88 68.29%
EPS 9.05 4.16 3.91 15.17 7.13 5.64 4.83 52.04%
DPS 0.00 0.00 0.00 0.00 3.34 1.96 2.23 -
NAPS 1.5334 1.7361 1.4115 1.3893 1.2329 1.0765 1.1759 19.37%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.69 2.18 3.20 3.50 3.84 2.48 2.10 -
P/RPS 2.94 7.56 9.93 11.53 9.36 5.94 7.83 -47.98%
P/EPS 16.93 57.52 71.75 20.03 46.10 34.54 38.75 -42.45%
EY 5.91 1.74 1.39 4.99 2.17 2.90 2.58 73.85%
DY 0.00 0.00 0.00 0.00 1.02 1.01 1.19 -
P/NAPS 1.00 1.38 1.99 2.19 2.67 1.81 1.59 -26.61%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 21/05/08 24/01/08 23/10/07 10/08/07 27/04/07 25/01/07 -
Price 1.49 2.52 3.16 3.36 3.36 3.78 2.22 -
P/RPS 2.59 8.74 9.80 11.07 8.19 9.05 8.28 -53.95%
P/EPS 14.93 66.49 70.85 19.23 40.34 52.65 40.96 -49.00%
EY 6.70 1.50 1.41 5.20 2.48 1.90 2.44 96.21%
DY 0.00 0.00 0.00 0.00 1.16 0.66 1.13 -
P/NAPS 0.88 1.59 1.96 2.10 2.33 2.76 1.68 -35.04%

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