[SUNRISE] QoQ TTM Result on 30-Jun-2006 [#4]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -92.99%
YoY- -93.72%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 502,321 427,647 405,111 359,185 371,198 359,854 331,854 31.86%
PBT 55,727 44,626 52,874 41,208 136,523 145,293 138,233 -45.45%
Tax -42,741 -38,978 -41,454 -37,214 -42,987 -44,840 -43,032 -0.45%
NP 12,986 5,648 11,420 3,994 93,536 100,453 95,201 -73.53%
-
NP to SH 16,110 9,234 14,666 6,570 93,767 100,684 95,432 -69.48%
-
Tax Rate 76.70% 87.34% 78.40% 90.31% 31.49% 30.86% 31.13% -
Total Cost 489,335 421,999 393,691 355,191 277,662 259,401 236,653 62.37%
-
Net Worth 533,441 582,699 529,274 525,468 582,118 565,225 574,072 -4.78%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 30,948 21,214 10,178 - - - - -
Div Payout % 192.11% 229.74% 69.40% - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 533,441 582,699 529,274 525,468 582,118 565,225 574,072 -4.78%
NOSH 389,373 441,439 407,134 420,374 415,798 421,810 422,112 -5.24%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.59% 1.32% 2.82% 1.11% 25.20% 27.91% 28.69% -
ROE 3.02% 1.58% 2.77% 1.25% 16.11% 17.81% 16.62% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 129.01 96.88 99.50 85.44 89.27 85.31 78.62 39.16%
EPS 4.14 2.09 3.60 1.56 22.55 23.87 22.61 -67.78%
DPS 7.95 4.81 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.32 1.30 1.25 1.40 1.34 1.36 0.49%
Adjusted Per Share Value based on latest NOSH - 420,374
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 101.37 86.30 81.75 72.49 74.91 72.62 66.97 31.86%
EPS 3.25 1.86 2.96 1.33 18.92 20.32 19.26 -69.49%
DPS 6.25 4.28 2.05 0.00 0.00 0.00 0.00 -
NAPS 1.0765 1.1759 1.0681 1.0604 1.1748 1.1407 1.1585 -4.78%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.48 2.10 1.48 1.54 1.78 1.17 1.44 -
P/RPS 1.92 2.17 1.49 1.80 1.99 1.37 1.83 3.25%
P/EPS 59.94 100.39 41.09 98.54 7.89 4.90 6.37 346.31%
EY 1.67 1.00 2.43 1.01 12.67 20.40 15.70 -77.58%
DY 3.20 2.29 1.69 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.59 1.14 1.23 1.27 0.87 1.06 42.90%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 27/04/07 25/01/07 28/11/06 21/08/06 26/05/06 10/02/06 26/10/05 -
Price 3.78 2.22 1.85 1.51 1.69 1.59 1.40 -
P/RPS 2.93 2.29 1.86 1.77 1.89 1.86 1.78 39.45%
P/EPS 91.36 106.13 51.36 96.62 7.49 6.66 6.19 502.68%
EY 1.09 0.94 1.95 1.04 13.34 15.01 16.15 -83.45%
DY 2.10 2.16 1.35 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 1.68 1.42 1.21 1.21 1.19 1.03 93.03%

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