[SUNRISE] QoQ Quarter Result on 31-Dec-2008 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
04-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 73.5%
YoY- 170.05%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 190,261 237,347 165,222 203,148 198,205 258,174 156,964 13.67%
PBT 50,244 53,620 42,709 66,644 42,787 55,511 30,178 40.43%
Tax -12,983 -10,389 -12,173 -14,155 -12,695 -9,578 -10,715 13.64%
NP 37,261 43,231 30,536 52,489 30,092 45,933 19,463 54.11%
-
NP to SH 37,269 43,149 30,566 52,324 30,158 44,869 20,636 48.24%
-
Tax Rate 25.84% 19.38% 28.50% 21.24% 29.67% 17.25% 35.51% -
Total Cost 153,000 194,116 134,686 150,659 168,113 212,241 137,501 7.37%
-
Net Worth 1,020,932 974,811 932,437 876,965 819,047 759,805 860,287 12.07%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 14,844 - - - - - -
Div Payout % - 34.40% - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,020,932 974,811 932,437 876,965 819,047 759,805 860,287 12.07%
NOSH 495,598 494,827 498,629 489,925 473,437 449,589 544,485 -6.07%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 19.58% 18.21% 18.48% 25.84% 15.18% 17.79% 12.40% -
ROE 3.65% 4.43% 3.28% 5.97% 3.68% 5.91% 2.40% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 38.39 47.97 33.14 41.47 41.87 57.42 28.83 21.01%
EPS 7.52 8.72 6.13 10.68 6.37 9.98 3.79 57.83%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.97 1.87 1.79 1.73 1.69 1.58 19.32%
Adjusted Per Share Value based on latest NOSH - 489,925
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 38.40 47.90 33.34 41.00 40.00 52.10 31.68 13.67%
EPS 7.52 8.71 6.17 10.56 6.09 9.05 4.16 48.34%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0603 1.9673 1.8817 1.7698 1.6529 1.5334 1.7361 12.07%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.16 1.78 0.99 1.43 1.44 1.69 2.18 -
P/RPS 5.63 3.71 2.99 3.45 3.44 2.94 7.56 -17.82%
P/EPS 28.72 20.41 16.15 13.39 22.61 16.93 57.52 -37.03%
EY 3.48 4.90 6.19 7.47 4.42 5.91 1.74 58.67%
DY 0.00 1.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.90 0.53 0.80 0.83 1.00 1.38 -16.64%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 02/11/09 14/08/09 07/05/09 04/02/09 27/11/08 28/08/08 21/05/08 -
Price 2.10 2.09 1.46 1.32 1.34 1.49 2.52 -
P/RPS 5.47 4.36 4.41 3.18 3.20 2.59 8.74 -26.81%
P/EPS 27.93 23.97 23.82 12.36 21.04 14.93 66.49 -43.88%
EY 3.58 4.17 4.20 8.09 4.75 6.70 1.50 78.49%
DY 0.00 1.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.06 0.78 0.74 0.77 0.88 1.59 -25.59%

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