[SUNRISE] QoQ Quarter Result on 31-Mar-2010 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
13-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -31.88%
YoY- -23.07%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 171,272 129,998 112,159 158,324 190,261 237,347 165,222 2.42%
PBT 52,214 52,263 31,210 47,159 50,244 53,620 42,709 14.32%
Tax -15,496 -14,532 -7,717 -12,661 -12,983 -10,389 -12,173 17.44%
NP 36,718 37,731 23,493 34,498 37,261 43,231 30,536 13.06%
-
NP to SH 36,718 38,649 23,515 34,518 37,269 43,149 30,566 12.99%
-
Tax Rate 29.68% 27.81% 24.73% 26.85% 25.84% 19.38% 28.50% -
Total Cost 134,554 92,267 88,666 123,826 153,000 194,116 134,686 -0.06%
-
Net Worth 1,129,784 1,095,054 1,074,264 1,054,854 1,020,932 974,811 932,437 13.64%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 132,155 24,774 - - - 14,844 - -
Div Payout % 359.92% 64.10% - - - 34.40% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,129,784 1,095,054 1,074,264 1,054,854 1,020,932 974,811 932,437 13.64%
NOSH 495,519 495,499 495,052 495,236 495,598 494,827 498,629 -0.41%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 21.44% 29.02% 20.95% 21.79% 19.58% 18.21% 18.48% -
ROE 3.25% 3.53% 2.19% 3.27% 3.65% 4.43% 3.28% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 34.56 26.24 22.66 31.97 38.39 47.97 33.14 2.83%
EPS 7.41 7.80 4.75 6.97 7.52 8.72 6.13 13.46%
DPS 26.67 5.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.28 2.21 2.17 2.13 2.06 1.97 1.87 14.11%
Adjusted Per Share Value based on latest NOSH - 495,052
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 34.56 26.23 22.63 31.95 38.40 47.90 33.34 2.42%
EPS 7.41 7.80 4.75 6.97 7.52 8.71 6.17 12.97%
DPS 26.67 5.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.28 2.2099 2.168 2.1288 2.0603 1.9673 1.8817 13.64%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.11 1.86 2.10 2.06 2.16 1.78 0.99 -
P/RPS 6.10 7.09 9.27 6.44 5.63 3.71 2.99 60.78%
P/EPS 28.48 23.85 44.21 29.56 28.72 20.41 16.15 45.91%
EY 3.51 4.19 2.26 3.38 3.48 4.90 6.19 -31.46%
DY 12.64 2.69 0.00 0.00 0.00 1.69 0.00 -
P/NAPS 0.93 0.84 0.97 0.97 1.05 0.90 0.53 45.43%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 03/11/10 26/08/10 13/05/10 28/01/10 02/11/09 14/08/09 07/05/09 -
Price 2.52 2.05 2.08 2.21 2.10 2.09 1.46 -
P/RPS 7.29 7.81 9.18 6.91 5.47 4.36 4.41 39.76%
P/EPS 34.01 26.28 43.79 31.71 27.93 23.97 23.82 26.76%
EY 2.94 3.80 2.28 3.15 3.58 4.17 4.20 -21.14%
DY 10.58 2.44 0.00 0.00 0.00 1.44 0.00 -
P/NAPS 1.11 0.93 0.96 1.04 1.02 1.06 0.78 26.49%

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