[SUNRISE] QoQ Quarter Result on 31-Mar-2008 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 6.5%
YoY- -26.19%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 203,148 198,205 258,174 156,964 140,068 130,624 174,030 10.81%
PBT 66,644 42,787 55,511 30,178 29,838 85,589 51,543 18.59%
Tax -14,155 -12,695 -9,578 -10,715 -10,462 -10,446 -16,235 -8.69%
NP 52,489 30,092 45,933 19,463 19,376 75,143 35,308 30.09%
-
NP to SH 52,324 30,158 44,869 20,636 19,376 75,165 35,340 29.74%
-
Tax Rate 21.24% 29.67% 17.25% 35.51% 35.06% 12.20% 31.50% -
Total Cost 150,659 168,113 212,241 137,501 120,692 55,481 138,722 5.63%
-
Net Worth 876,965 819,047 759,805 860,287 699,447 688,403 610,919 27.11%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - 16,545 -
Div Payout % - - - - - - 46.82% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 876,965 819,047 759,805 860,287 699,447 688,403 610,919 27.11%
NOSH 489,925 473,437 449,589 544,485 434,439 430,251 424,249 10.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 25.84% 15.18% 17.79% 12.40% 13.83% 57.53% 20.29% -
ROE 5.97% 3.68% 5.91% 2.40% 2.77% 10.92% 5.78% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 41.47 41.87 57.42 28.83 32.24 30.36 41.02 0.72%
EPS 10.68 6.37 9.98 3.79 4.46 17.47 8.33 17.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.90 -
NAPS 1.79 1.73 1.69 1.58 1.61 1.60 1.44 15.53%
Adjusted Per Share Value based on latest NOSH - 544,485
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 41.00 40.00 52.10 31.68 28.27 26.36 35.12 10.81%
EPS 10.56 6.09 9.05 4.16 3.91 15.17 7.13 29.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.34 -
NAPS 1.7698 1.6529 1.5334 1.7361 1.4115 1.3893 1.2329 27.11%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.43 1.44 1.69 2.18 3.20 3.50 3.84 -
P/RPS 3.45 3.44 2.94 7.56 9.93 11.53 9.36 -48.43%
P/EPS 13.39 22.61 16.93 57.52 71.75 20.03 46.10 -55.97%
EY 7.47 4.42 5.91 1.74 1.39 4.99 2.17 127.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.02 -
P/NAPS 0.80 0.83 1.00 1.38 1.99 2.19 2.67 -55.05%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 04/02/09 27/11/08 28/08/08 21/05/08 24/01/08 23/10/07 10/08/07 -
Price 1.32 1.34 1.49 2.52 3.16 3.36 3.36 -
P/RPS 3.18 3.20 2.59 8.74 9.80 11.07 8.19 -46.62%
P/EPS 12.36 21.04 14.93 66.49 70.85 19.23 40.34 -54.38%
EY 8.09 4.75 6.70 1.50 1.41 5.20 2.48 119.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.16 -
P/NAPS 0.74 0.77 0.88 1.59 1.96 2.10 2.33 -53.28%

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