[SUNRISE] QoQ Quarter Result on 31-Dec-2007 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
24-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -74.22%
YoY- -19.02%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 198,205 258,174 156,964 140,068 130,624 174,030 162,661 14.04%
PBT 42,787 55,511 30,178 29,838 85,589 51,543 42,161 0.98%
Tax -12,695 -9,578 -10,715 -10,462 -10,446 -16,235 -13,742 -5.13%
NP 30,092 45,933 19,463 19,376 75,143 35,308 28,419 3.87%
-
NP to SH 30,158 44,869 20,636 19,376 75,165 35,340 27,957 5.16%
-
Tax Rate 29.67% 17.25% 35.51% 35.06% 12.20% 31.50% 32.59% -
Total Cost 168,113 212,241 137,501 120,692 55,481 138,722 134,242 16.13%
-
Net Worth 819,047 759,805 860,287 699,447 688,403 610,919 533,441 32.98%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - 16,545 9,734 -
Div Payout % - - - - - 46.82% 34.82% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 819,047 759,805 860,287 699,447 688,403 610,919 533,441 32.98%
NOSH 473,437 449,589 544,485 434,439 430,251 424,249 389,373 13.87%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 15.18% 17.79% 12.40% 13.83% 57.53% 20.29% 17.47% -
ROE 3.68% 5.91% 2.40% 2.77% 10.92% 5.78% 5.24% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 41.87 57.42 28.83 32.24 30.36 41.02 41.78 0.14%
EPS 6.37 9.98 3.79 4.46 17.47 8.33 7.18 -7.64%
DPS 0.00 0.00 0.00 0.00 0.00 3.90 2.50 -
NAPS 1.73 1.69 1.58 1.61 1.60 1.44 1.37 16.77%
Adjusted Per Share Value based on latest NOSH - 434,439
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 40.00 52.10 31.68 28.27 26.36 35.12 32.83 14.03%
EPS 6.09 9.05 4.16 3.91 15.17 7.13 5.64 5.23%
DPS 0.00 0.00 0.00 0.00 0.00 3.34 1.96 -
NAPS 1.6529 1.5334 1.7361 1.4115 1.3893 1.2329 1.0765 32.98%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.44 1.69 2.18 3.20 3.50 3.84 2.48 -
P/RPS 3.44 2.94 7.56 9.93 11.53 9.36 5.94 -30.45%
P/EPS 22.61 16.93 57.52 71.75 20.03 46.10 34.54 -24.55%
EY 4.42 5.91 1.74 1.39 4.99 2.17 2.90 32.33%
DY 0.00 0.00 0.00 0.00 0.00 1.02 1.01 -
P/NAPS 0.83 1.00 1.38 1.99 2.19 2.67 1.81 -40.44%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 21/05/08 24/01/08 23/10/07 10/08/07 27/04/07 -
Price 1.34 1.49 2.52 3.16 3.36 3.36 3.78 -
P/RPS 3.20 2.59 8.74 9.80 11.07 8.19 9.05 -49.90%
P/EPS 21.04 14.93 66.49 70.85 19.23 40.34 52.65 -45.65%
EY 4.75 6.70 1.50 1.41 5.20 2.48 1.90 83.89%
DY 0.00 0.00 0.00 0.00 0.00 1.16 0.66 -
P/NAPS 0.77 0.88 1.59 1.96 2.10 2.33 2.76 -57.20%

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