[SUNRISE] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
07-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -41.58%
YoY- 48.12%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 158,324 190,261 237,347 165,222 203,148 198,205 258,174 -27.75%
PBT 47,159 50,244 53,620 42,709 66,644 42,787 55,511 -10.27%
Tax -12,661 -12,983 -10,389 -12,173 -14,155 -12,695 -9,578 20.38%
NP 34,498 37,261 43,231 30,536 52,489 30,092 45,933 -17.33%
-
NP to SH 34,518 37,269 43,149 30,566 52,324 30,158 44,869 -16.00%
-
Tax Rate 26.85% 25.84% 19.38% 28.50% 21.24% 29.67% 17.25% -
Total Cost 123,826 153,000 194,116 134,686 150,659 168,113 212,241 -30.11%
-
Net Worth 1,054,854 1,020,932 974,811 932,437 876,965 819,047 759,805 24.37%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 14,844 - - - - -
Div Payout % - - 34.40% - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,054,854 1,020,932 974,811 932,437 876,965 819,047 759,805 24.37%
NOSH 495,236 495,598 494,827 498,629 489,925 473,437 449,589 6.64%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 21.79% 19.58% 18.21% 18.48% 25.84% 15.18% 17.79% -
ROE 3.27% 3.65% 4.43% 3.28% 5.97% 3.68% 5.91% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 31.97 38.39 47.97 33.14 41.47 41.87 57.42 -32.24%
EPS 6.97 7.52 8.72 6.13 10.68 6.37 9.98 -21.23%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.06 1.97 1.87 1.79 1.73 1.69 16.63%
Adjusted Per Share Value based on latest NOSH - 498,629
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 31.95 38.40 47.90 33.34 41.00 40.00 52.10 -27.75%
EPS 6.97 7.52 8.71 6.17 10.56 6.09 9.05 -15.93%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 2.1288 2.0603 1.9673 1.8817 1.7698 1.6529 1.5334 24.37%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.06 2.16 1.78 0.99 1.43 1.44 1.69 -
P/RPS 6.44 5.63 3.71 2.99 3.45 3.44 2.94 68.42%
P/EPS 29.56 28.72 20.41 16.15 13.39 22.61 16.93 44.85%
EY 3.38 3.48 4.90 6.19 7.47 4.42 5.91 -31.02%
DY 0.00 0.00 1.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.05 0.90 0.53 0.80 0.83 1.00 -2.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 28/01/10 02/11/09 14/08/09 07/05/09 04/02/09 27/11/08 28/08/08 -
Price 2.21 2.10 2.09 1.46 1.32 1.34 1.49 -
P/RPS 6.91 5.47 4.36 4.41 3.18 3.20 2.59 92.01%
P/EPS 31.71 27.93 23.97 23.82 12.36 21.04 14.93 65.00%
EY 3.15 3.58 4.17 4.20 8.09 4.75 6.70 -39.45%
DY 0.00 0.00 1.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.02 1.06 0.78 0.74 0.77 0.88 11.74%

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