[SUNRISE] QoQ Quarter Result on 31-Mar-2006 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -28.19%
YoY- -24.71%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 118,344 103,063 118,253 87,987 95,808 57,137 130,266 -6.18%
PBT 32,999 30,689 -50,122 31,060 41,247 19,023 45,193 -18.86%
Tax -9,413 -10,473 -9,113 -9,979 -11,889 -6,233 -14,886 -26.26%
NP 23,586 20,216 -59,235 21,081 29,358 12,790 30,307 -15.35%
-
NP to SH 23,926 20,886 -56,659 21,081 29,358 12,790 30,538 -14.97%
-
Tax Rate 28.53% 34.13% - 32.13% 28.82% 32.77% 32.94% -
Total Cost 94,758 82,847 177,488 66,906 66,450 44,347 99,959 -3.49%
-
Net Worth 582,699 529,274 525,468 582,118 565,225 574,072 561,764 2.46%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 11,035 10,178 - - - - - -
Div Payout % 46.13% 48.73% - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 582,699 529,274 525,468 582,118 565,225 574,072 561,764 2.46%
NOSH 441,439 407,134 420,374 415,798 421,810 422,112 422,378 2.97%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 19.93% 19.62% -50.09% 23.96% 30.64% 22.38% 23.27% -
ROE 4.11% 3.95% -10.78% 3.62% 5.19% 2.23% 5.44% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 26.81 25.31 28.13 21.16 22.71 13.54 30.84 -8.89%
EPS 5.42 5.13 -13.48 5.07 6.96 3.03 7.23 -17.43%
DPS 2.50 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.30 1.25 1.40 1.34 1.36 1.33 -0.50%
Adjusted Per Share Value based on latest NOSH - 415,798
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 23.88 20.80 23.86 17.76 19.33 11.53 26.29 -6.19%
EPS 4.83 4.21 -11.43 4.25 5.92 2.58 6.16 -14.93%
DPS 2.23 2.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1759 1.0681 1.0604 1.1748 1.1407 1.1585 1.1337 2.45%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.10 1.48 1.54 1.78 1.17 1.44 1.38 -
P/RPS 7.83 5.85 5.47 8.41 5.15 10.64 4.47 45.16%
P/EPS 38.75 28.85 -11.43 35.11 16.81 47.52 19.09 60.10%
EY 2.58 3.47 -8.75 2.85 5.95 2.10 5.24 -37.56%
DY 1.19 1.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.14 1.23 1.27 0.87 1.06 1.04 32.60%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 25/01/07 28/11/06 21/08/06 26/05/06 10/02/06 26/10/05 25/08/05 -
Price 2.22 1.85 1.51 1.69 1.59 1.40 1.51 -
P/RPS 8.28 7.31 5.37 7.99 7.00 10.34 4.90 41.73%
P/EPS 40.96 36.06 -11.20 33.33 22.84 46.20 20.89 56.46%
EY 2.44 2.77 -8.93 3.00 4.38 2.16 4.79 -36.13%
DY 1.13 1.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.42 1.21 1.21 1.19 1.03 1.14 29.40%

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