[SUNRISE] QoQ TTM Result on 30-Jun-2004 [#4]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -0.19%
YoY- 11.63%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 310,360 300,791 306,232 259,136 241,644 216,108 184,017 41.64%
PBT 119,964 92,037 72,476 52,528 50,248 49,825 46,578 87.78%
Tax -36,952 -30,207 -24,538 -19,169 -16,826 -15,215 -13,899 91.79%
NP 83,012 61,830 47,938 33,359 33,422 34,610 32,679 86.06%
-
NP to SH 83,012 61,830 47,938 33,359 33,422 34,610 32,679 86.06%
-
Tax Rate 30.80% 32.82% 33.86% 36.49% 33.49% 30.54% 29.84% -
Total Cost 227,348 238,961 258,294 225,777 208,222 181,498 151,338 31.13%
-
Net Worth 532,088 502,384 480,630 501,396 393,316 366,801 362,399 29.15%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 15,320 15,320 15,320 15,320 - - - -
Div Payout % 18.46% 24.78% 31.96% 45.93% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 532,088 502,384 480,630 501,396 393,316 366,801 362,399 29.15%
NOSH 422,292 422,171 421,606 278,553 223,475 188,103 185,845 72.75%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 26.75% 20.56% 15.65% 12.87% 13.83% 16.02% 17.76% -
ROE 15.60% 12.31% 9.97% 6.65% 8.50% 9.44% 9.02% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 73.49 71.25 72.63 93.03 108.13 114.89 99.02 -18.01%
EPS 19.66 14.65 11.37 11.98 14.96 18.40 17.58 7.73%
DPS 3.63 3.63 3.63 5.50 0.00 0.00 0.00 -
NAPS 1.26 1.19 1.14 1.80 1.76 1.95 1.95 -25.23%
Adjusted Per Share Value based on latest NOSH - 278,553
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 62.63 60.70 61.80 52.30 48.77 43.61 37.14 41.63%
EPS 16.75 12.48 9.67 6.73 6.74 6.98 6.59 86.14%
DPS 3.09 3.09 3.09 3.09 0.00 0.00 0.00 -
NAPS 1.0738 1.0139 0.97 1.0119 0.7937 0.7402 0.7314 29.14%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.56 1.71 1.74 2.80 2.92 2.01 1.41 -
P/RPS 2.12 2.40 2.40 3.01 2.70 1.75 1.42 30.59%
P/EPS 7.94 11.68 15.30 23.38 19.52 10.92 8.02 -0.66%
EY 12.60 8.56 6.53 4.28 5.12 9.15 12.47 0.69%
DY 2.33 2.12 2.09 1.96 0.00 0.00 0.00 -
P/NAPS 1.24 1.44 1.53 1.56 1.66 1.03 0.72 43.63%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 03/05/05 27/01/05 28/10/04 26/08/04 10/05/04 06/02/04 27/10/03 -
Price 1.44 1.75 1.69 1.65 2.75 2.50 1.68 -
P/RPS 1.96 2.46 2.33 1.77 2.54 2.18 1.70 9.94%
P/EPS 7.33 11.95 14.86 13.78 18.39 13.59 9.55 -16.15%
EY 13.65 8.37 6.73 7.26 5.44 7.36 10.47 19.32%
DY 2.52 2.07 2.15 3.33 0.00 0.00 0.00 -
P/NAPS 1.14 1.47 1.48 0.92 1.56 1.28 0.86 20.65%

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