[SUNRISE] QoQ Quarter Result on 31-Dec-2004 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
27-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 9.32%
YoY- 136.01%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 57,137 130,266 76,643 67,808 93,006 72,903 67,074 -10.12%
PBT 19,023 45,193 39,830 34,187 31,005 14,942 11,903 36.65%
Tax -6,233 -14,886 -11,832 -10,081 -8,955 -6,084 -5,087 14.49%
NP 12,790 30,307 27,998 24,106 22,050 8,858 6,816 52.07%
-
NP to SH 12,790 30,538 27,998 24,106 22,050 8,858 6,816 52.07%
-
Tax Rate 32.77% 32.94% 29.71% 29.49% 28.88% 40.72% 42.74% -
Total Cost 44,347 99,959 48,645 43,702 70,956 64,045 60,258 -18.47%
-
Net Worth 574,072 561,764 532,088 502,384 480,630 501,396 393,316 28.64%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - 15,320 - -
Div Payout % - - - - - 172.96% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 574,072 561,764 532,088 502,384 480,630 501,396 393,316 28.64%
NOSH 422,112 422,378 422,292 422,171 421,606 278,553 223,475 52.74%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 22.38% 23.27% 36.53% 35.55% 23.71% 12.15% 10.16% -
ROE 2.23% 5.44% 5.26% 4.80% 4.59% 1.77% 1.73% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 13.54 30.84 18.15 16.06 22.06 26.17 30.01 -41.14%
EPS 3.03 7.23 6.63 5.71 5.23 3.18 3.05 -0.43%
DPS 0.00 0.00 0.00 0.00 0.00 5.50 0.00 -
NAPS 1.36 1.33 1.26 1.19 1.14 1.80 1.76 -15.77%
Adjusted Per Share Value based on latest NOSH - 422,171
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.53 26.29 15.47 13.68 18.77 14.71 13.54 -10.15%
EPS 2.58 6.16 5.65 4.86 4.45 1.79 1.38 51.70%
DPS 0.00 0.00 0.00 0.00 0.00 3.09 0.00 -
NAPS 1.1585 1.1337 1.0738 1.0139 0.97 1.0119 0.7937 28.64%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.44 1.38 1.56 1.71 1.74 2.80 2.92 -
P/RPS 10.64 4.47 8.60 10.65 7.89 10.70 9.73 6.13%
P/EPS 47.52 19.09 23.53 29.95 33.27 88.05 95.74 -37.28%
EY 2.10 5.24 4.25 3.34 3.01 1.14 1.04 59.68%
DY 0.00 0.00 0.00 0.00 0.00 1.96 0.00 -
P/NAPS 1.06 1.04 1.24 1.44 1.53 1.56 1.66 -25.82%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 26/10/05 25/08/05 03/05/05 27/01/05 28/10/04 26/08/04 10/05/04 -
Price 1.40 1.51 1.44 1.75 1.69 1.65 2.75 -
P/RPS 10.34 4.90 7.93 10.90 7.66 6.30 9.16 8.40%
P/EPS 46.20 20.89 21.72 30.65 32.31 51.89 90.16 -35.93%
EY 2.16 4.79 4.60 3.26 3.09 1.93 1.11 55.80%
DY 0.00 0.00 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 1.03 1.14 1.14 1.47 1.48 0.92 1.56 -24.15%

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