[SUNRISE] QoQ Quarter Result on 31-Dec-2006 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
25-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 14.56%
YoY- -18.5%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 130,624 174,030 162,661 118,344 103,063 118,253 87,987 30.10%
PBT 85,589 51,543 42,161 32,999 30,689 -50,122 31,060 96.43%
Tax -10,446 -16,235 -13,742 -9,413 -10,473 -9,113 -9,979 3.09%
NP 75,143 35,308 28,419 23,586 20,216 -59,235 21,081 133.16%
-
NP to SH 75,165 35,340 27,957 23,926 20,886 -56,659 21,081 133.20%
-
Tax Rate 12.20% 31.50% 32.59% 28.53% 34.13% - 32.13% -
Total Cost 55,481 138,722 134,242 94,758 82,847 177,488 66,906 -11.72%
-
Net Worth 688,403 610,919 533,441 582,699 529,274 525,468 582,118 11.81%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 16,545 9,734 11,035 10,178 - - -
Div Payout % - 46.82% 34.82% 46.13% 48.73% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 688,403 610,919 533,441 582,699 529,274 525,468 582,118 11.81%
NOSH 430,251 424,249 389,373 441,439 407,134 420,374 415,798 2.30%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 57.53% 20.29% 17.47% 19.93% 19.62% -50.09% 23.96% -
ROE 10.92% 5.78% 5.24% 4.11% 3.95% -10.78% 3.62% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 30.36 41.02 41.78 26.81 25.31 28.13 21.16 27.18%
EPS 17.47 8.33 7.18 5.42 5.13 -13.48 5.07 127.96%
DPS 0.00 3.90 2.50 2.50 2.50 0.00 0.00 -
NAPS 1.60 1.44 1.37 1.32 1.30 1.25 1.40 9.30%
Adjusted Per Share Value based on latest NOSH - 441,439
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 26.36 35.12 32.83 23.88 20.80 23.86 17.76 30.08%
EPS 15.17 7.13 5.64 4.83 4.21 -11.43 4.25 133.37%
DPS 0.00 3.34 1.96 2.23 2.05 0.00 0.00 -
NAPS 1.3893 1.2329 1.0765 1.1759 1.0681 1.0604 1.1748 11.81%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.50 3.84 2.48 2.10 1.48 1.54 1.78 -
P/RPS 11.53 9.36 5.94 7.83 5.85 5.47 8.41 23.38%
P/EPS 20.03 46.10 34.54 38.75 28.85 -11.43 35.11 -31.19%
EY 4.99 2.17 2.90 2.58 3.47 -8.75 2.85 45.21%
DY 0.00 1.02 1.01 1.19 1.69 0.00 0.00 -
P/NAPS 2.19 2.67 1.81 1.59 1.14 1.23 1.27 43.75%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/10/07 10/08/07 27/04/07 25/01/07 28/11/06 21/08/06 26/05/06 -
Price 3.36 3.36 3.78 2.22 1.85 1.51 1.69 -
P/RPS 11.07 8.19 9.05 8.28 7.31 5.37 7.99 24.25%
P/EPS 19.23 40.34 52.65 40.96 36.06 -11.20 33.33 -30.67%
EY 5.20 2.48 1.90 2.44 2.77 -8.93 3.00 44.24%
DY 0.00 1.16 0.66 1.13 1.35 0.00 0.00 -
P/NAPS 2.10 2.33 2.76 1.68 1.42 1.21 1.21 44.37%

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