[SUNRISE] QoQ Quarter Result on 31-Mar-2007 [#3]

Stock

[SUNRISE] SUNRISE BHD

Announcement Date

27-Apr-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Mar-2007 [#3]

Profit Trend

QoQ- 16.85%

YoY- 32.62%

Quarter Report

SUNRISE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Quarter Result
Revenue	140,068	130,624	174,030	162,661	118,344	103,063	118,253	11.91%
YoY %	7.23%	-24.94%	6.99%	37.45%	14.83%	-12.85%	-	-
Horiz. %	118.45%	110.46%	147.17%	137.55%	100.08%	87.15%	100.00%	-
PBT	29,838	85,589	51,543	42,161	32,999	30,689	-50,122	-
YoY %	-65.14%	66.05%	22.25%	27.76%	7.53%	161.23%	-	-
Horiz. %	-59.53%	-170.76%	-102.84%	-84.12%	-65.84%	-61.23%	100.00%	-
Tax	-10,462	-10,446	-16,235	-13,742	-9,413	-10,473	-9,113	9.61%
YoY %	-0.15%	35.66%	-18.14%	-45.99%	10.12%	-14.92%	-	-
Horiz. %	114.80%	114.63%	178.15%	150.80%	103.29%	114.92%	100.00%	-
NP	19,376	75,143	35,308	28,419	23,586	20,216	-59,235	-
YoY %	-74.21%	112.82%	24.24%	20.49%	16.67%	134.13%	-	-
Horiz. %	-32.71%	-126.86%	-59.61%	-47.98%	-39.82%	-34.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,376	75,165	35,340	27,957	23,926	20,886	-56,659	-
YoY %	-74.22%	112.69%	26.41%	16.85%	14.56%	136.86%	-	-
Horiz. %	-34.20%	-132.66%	-62.37%	-49.34%	-42.23%	-36.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.06%	12.20%	31.50%	32.59%	28.53%	34.13%	-	-
YoY %	187.38%	-61.27%	-3.34%	14.23%	-16.41%	0.00%	-	-
Horiz. %	102.72%	35.75%	92.29%	95.49%	83.59%	100.00%	-	-
Total Cost	120,692	55,481	138,722	134,242	94,758	82,847	177,488	-22.61%
YoY %	117.54%	-60.01%	3.34%	41.67%	14.38%	-53.32%	-	-
Horiz. %	68.00%	31.26%	78.16%	75.63%	53.39%	46.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	699,447	688,403	610,919	533,441	582,699	529,274	525,468	20.94%
YoY %	1.60%	12.68%	14.52%	-8.45%	10.09%	0.72%	-	-
Horiz. %	133.11%	131.01%	116.26%	101.52%	110.89%	100.72%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	-	-	16,545	9,734	11,035	10,178	-	-
YoY %	-	-	69.97%	-11.79%	8.42%	0.00%	-	-
Horiz. %	-	-	162.56%	95.64%	108.42%	100.00%	-	-
Div Payout %	-	-	46.82%	34.82%	46.13%	48.73%	-	-
YoY %	-	-	34.46%	-24.52%	-5.34%	0.00%	-	-
Horiz. %	-	-	96.08%	71.45%	94.66%	100.00%	-	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	699,447	688,403	610,919	533,441	582,699	529,274	525,468	20.94%
YoY %	1.60%	12.68%	14.52%	-8.45%	10.09%	0.72%	-	-
Horiz. %	133.11%	131.01%	116.26%	101.52%	110.89%	100.72%	100.00%	-
NOSH	434,439	430,251	424,249	389,373	441,439	407,134	420,374	2.21%
YoY %	0.97%	1.41%	8.96%	-11.79%	8.43%	-3.15%	-	-
Horiz. %	103.35%	102.35%	100.92%	92.63%	105.01%	96.85%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	13.83%	57.53%	20.29%	17.47%	19.93%	19.62%	-50.09%	-
YoY %	-75.96%	183.54%	16.14%	-12.34%	1.58%	139.17%	-	-
Horiz. %	-27.61%	-114.85%	-40.51%	-34.88%	-39.79%	-39.17%	100.00%	-
ROE	2.77%	10.92%	5.78%	5.24%	4.11%	3.95%	-10.78%	-
YoY %	-74.63%	88.93%	10.31%	27.49%	4.05%	136.64%	-	-
Horiz. %	-25.70%	-101.30%	-53.62%	-48.61%	-38.13%	-36.64%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	32.24	30.36	41.02	41.78	26.81	25.31	28.13	9.49%
YoY %	6.19%	-25.99%	-1.82%	55.84%	5.93%	-10.02%	-	-
Horiz. %	114.61%	107.93%	145.82%	148.52%	95.31%	89.98%	100.00%	-
EPS	4.46	17.47	8.33	7.18	5.42	5.13	-13.48	-
YoY %	-74.47%	109.72%	16.02%	32.47%	5.65%	138.06%	-	-
Horiz. %	-33.09%	-129.60%	-61.80%	-53.26%	-40.21%	-38.06%	100.00%	-
DPS	0.00	0.00	3.90	2.50	2.50	2.50	0.00	-
YoY %	0.00%	0.00%	56.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	156.00%	100.00%	100.00%	100.00%	-	-
NAPS	1.61	1.60	1.44	1.37	1.32	1.30	1.25	18.32%
YoY %	0.63%	11.11%	5.11%	3.79%	1.54%	4.00%	-	-
Horiz. %	128.80%	128.00%	115.20%	109.60%	105.60%	104.00%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 389,373
RPS	28.27	26.36	35.12	32.83	23.88	20.80	23.86	11.93%
YoY %	7.25%	-24.94%	6.98%	37.48%	14.81%	-12.82%	-	-
Horiz. %	118.48%	110.48%	147.19%	137.59%	100.08%	87.18%	100.00%	-
EPS	3.91	15.17	7.13	5.64	4.83	4.21	-11.43	-
YoY %	-74.23%	112.76%	26.42%	16.77%	14.73%	136.83%	-	-
Horiz. %	-34.21%	-132.72%	-62.38%	-49.34%	-42.26%	-36.83%	100.00%	-
DPS	0.00	0.00	3.34	1.96	2.23	2.05	0.00	-
YoY %	0.00%	0.00%	70.41%	-12.11%	8.78%	0.00%	-	-
Horiz. %	0.00%	0.00%	162.93%	95.61%	108.78%	100.00%	-	-
NAPS	1.4115	1.3893	1.2329	1.0765	1.1759	1.0681	1.0604	20.94%
YoY %	1.60%	12.69%	14.53%	-8.45%	10.09%	0.73%	-	-
Horiz. %	133.11%	131.02%	116.27%	101.52%	110.89%	100.73%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	3.20	3.50	3.84	2.48	2.10	1.48	1.54	-
P/RPS	9.93	11.53	9.36	5.94	7.83	5.85	5.47	48.65%
YoY %	-13.88%	23.18%	57.58%	-24.14%	33.85%	6.95%	-	-
Horiz. %	181.54%	210.79%	171.12%	108.59%	143.14%	106.95%	100.00%	-
P/EPS	71.75	20.03	46.10	34.54	38.75	28.85	-11.43	-
YoY %	258.21%	-56.55%	33.47%	-10.86%	34.32%	352.41%	-	-
Horiz. %	-627.73%	-175.24%	-403.32%	-302.19%	-339.02%	-252.41%	100.00%	-
EY	1.39	4.99	2.17	2.90	2.58	3.47	-8.75	-
YoY %	-72.14%	129.95%	-25.17%	12.40%	-25.65%	139.66%	-	-
Horiz. %	-15.89%	-57.03%	-24.80%	-33.14%	-29.49%	-39.66%	100.00%	-
DY	0.00	0.00	1.02	1.01	1.19	1.69	0.00	-
YoY %	0.00%	0.00%	0.99%	-15.13%	-29.59%	0.00%	-	-
Horiz. %	0.00%	0.00%	60.36%	59.76%	70.41%	100.00%	-	-
P/NAPS	1.99	2.19	2.67	1.81	1.59	1.14	1.23	37.69%
YoY %	-9.13%	-17.98%	47.51%	13.84%	39.47%	-7.32%	-	-
Horiz. %	161.79%	178.05%	217.07%	147.15%	129.27%	92.68%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	24/01/08	23/10/07	10/08/07	27/04/07	25/01/07	28/11/06	21/08/06	-
Price	3.16	3.36	3.36	3.78	2.22	1.85	1.51	-
P/RPS	9.80	11.07	8.19	9.05	8.28	7.31	5.37	49.17%
YoY %	-11.47%	35.16%	-9.50%	9.30%	13.27%	36.13%	-	-
Horiz. %	182.50%	206.15%	152.51%	168.53%	154.19%	136.13%	100.00%	-
P/EPS	70.85	19.23	40.34	52.65	40.96	36.06	-11.20	-
YoY %	268.43%	-52.33%	-23.38%	28.54%	13.59%	421.96%	-	-
Horiz. %	-632.59%	-171.70%	-360.18%	-470.09%	-365.71%	-321.96%	100.00%	-
EY	1.41	5.20	2.48	1.90	2.44	2.77	-8.93	-
YoY %	-72.88%	109.68%	30.53%	-22.13%	-11.91%	131.02%	-	-
Horiz. %	-15.79%	-58.23%	-27.77%	-21.28%	-27.32%	-31.02%	100.00%	-
DY	0.00	0.00	1.16	0.66	1.13	1.35	0.00	-
YoY %	0.00%	0.00%	75.76%	-41.59%	-16.30%	0.00%	-	-
Horiz. %	0.00%	0.00%	85.93%	48.89%	83.70%	100.00%	-	-
P/NAPS	1.96	2.10	2.33	2.76	1.68	1.42	1.21	37.80%
YoY %	-6.67%	-9.87%	-15.58%	64.29%	18.31%	17.36%	-	-
Horiz. %	161.98%	173.55%	192.56%	228.10%	138.84%	117.36%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos