[SUNRISE] QoQ Quarter Result on 31-Mar-2005 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
03-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 16.15%
YoY- 310.77%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 95,808 57,137 130,266 76,643 67,808 93,006 72,903 19.91%
PBT 41,247 19,023 45,193 39,830 34,187 31,005 14,942 96.42%
Tax -11,889 -6,233 -14,886 -11,832 -10,081 -8,955 -6,084 56.11%
NP 29,358 12,790 30,307 27,998 24,106 22,050 8,858 121.80%
-
NP to SH 29,358 12,790 30,538 27,998 24,106 22,050 8,858 121.80%
-
Tax Rate 28.82% 32.77% 32.94% 29.71% 29.49% 28.88% 40.72% -
Total Cost 66,450 44,347 99,959 48,645 43,702 70,956 64,045 2.48%
-
Net Worth 565,225 574,072 561,764 532,088 502,384 480,630 501,396 8.29%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - 15,320 -
Div Payout % - - - - - - 172.96% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 565,225 574,072 561,764 532,088 502,384 480,630 501,396 8.29%
NOSH 421,810 422,112 422,378 422,292 422,171 421,606 278,553 31.76%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 30.64% 22.38% 23.27% 36.53% 35.55% 23.71% 12.15% -
ROE 5.19% 2.23% 5.44% 5.26% 4.80% 4.59% 1.77% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 22.71 13.54 30.84 18.15 16.06 22.06 26.17 -8.99%
EPS 6.96 3.03 7.23 6.63 5.71 5.23 3.18 68.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.50 -
NAPS 1.34 1.36 1.33 1.26 1.19 1.14 1.80 -17.81%
Adjusted Per Share Value based on latest NOSH - 422,292
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 19.33 11.53 26.29 15.47 13.68 18.77 14.71 19.91%
EPS 5.92 2.58 6.16 5.65 4.86 4.45 1.79 121.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.09 -
NAPS 1.1407 1.1585 1.1337 1.0738 1.0139 0.97 1.0119 8.29%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.17 1.44 1.38 1.56 1.71 1.74 2.80 -
P/RPS 5.15 10.64 4.47 8.60 10.65 7.89 10.70 -38.50%
P/EPS 16.81 47.52 19.09 23.53 29.95 33.27 88.05 -66.74%
EY 5.95 2.10 5.24 4.25 3.34 3.01 1.14 199.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.96 -
P/NAPS 0.87 1.06 1.04 1.24 1.44 1.53 1.56 -32.17%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 10/02/06 26/10/05 25/08/05 03/05/05 27/01/05 28/10/04 26/08/04 -
Price 1.59 1.40 1.51 1.44 1.75 1.69 1.65 -
P/RPS 7.00 10.34 4.90 7.93 10.90 7.66 6.30 7.25%
P/EPS 22.84 46.20 20.89 21.72 30.65 32.31 51.89 -42.04%
EY 4.38 2.16 4.79 4.60 3.26 3.09 1.93 72.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
P/NAPS 1.19 1.03 1.14 1.14 1.47 1.48 0.92 18.65%

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