[SUNRISE] QoQ TTM Result on 30-Jun-2007 [#4]

Announcement Date
10-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 571.07%
YoY- 1545.49%
Quarter Report
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 601,686 607,383 585,659 558,098 502,321 427,647 405,111 30.14%
PBT 197,148 209,131 212,292 157,392 55,727 44,626 52,874 140.26%
Tax -47,858 -50,885 -49,836 -49,863 -42,741 -38,978 -41,454 10.04%
NP 149,290 158,246 162,456 107,529 12,986 5,648 11,420 454.06%
-
NP to SH 150,517 157,838 162,388 108,109 16,110 9,234 14,666 371.59%
-
Tax Rate 24.28% 24.33% 23.48% 31.68% 76.70% 87.34% 78.40% -
Total Cost 452,396 449,137 423,203 450,569 489,335 421,999 393,691 9.69%
-
Net Worth 860,287 699,447 688,403 610,919 533,441 582,699 529,274 38.20%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 16,545 26,280 37,316 47,494 30,948 21,214 10,178 38.21%
Div Payout % 10.99% 16.65% 22.98% 43.93% 192.11% 229.74% 69.40% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 860,287 699,447 688,403 610,919 533,441 582,699 529,274 38.20%
NOSH 544,485 434,439 430,251 424,249 389,373 441,439 407,134 21.36%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 24.81% 26.05% 27.74% 19.27% 2.59% 1.32% 2.82% -
ROE 17.50% 22.57% 23.59% 17.70% 3.02% 1.58% 2.77% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 110.51 139.81 136.12 131.55 129.01 96.88 99.50 7.24%
EPS 27.64 36.33 37.74 25.48 4.14 2.09 3.60 288.70%
DPS 3.04 6.05 8.67 11.19 7.95 4.81 2.50 13.91%
NAPS 1.58 1.61 1.60 1.44 1.37 1.32 1.30 13.87%
Adjusted Per Share Value based on latest NOSH - 424,249
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 121.43 122.57 118.19 112.63 101.37 86.30 81.75 30.15%
EPS 30.38 31.85 32.77 21.82 3.25 1.86 2.96 371.60%
DPS 3.34 5.30 7.53 9.58 6.25 4.28 2.05 38.42%
NAPS 1.7361 1.4115 1.3893 1.2329 1.0765 1.1759 1.0681 38.20%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.18 3.20 3.50 3.84 2.48 2.10 1.48 -
P/RPS 1.97 2.29 2.57 2.92 1.92 2.17 1.49 20.44%
P/EPS 7.89 8.81 9.27 15.07 59.94 100.39 41.09 -66.68%
EY 12.68 11.35 10.78 6.64 1.67 1.00 2.43 200.54%
DY 1.39 1.89 2.48 2.92 3.20 2.29 1.69 -12.20%
P/NAPS 1.38 1.99 2.19 2.67 1.81 1.59 1.14 13.57%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 24/01/08 23/10/07 10/08/07 27/04/07 25/01/07 28/11/06 -
Price 2.52 3.16 3.36 3.36 3.78 2.22 1.85 -
P/RPS 2.28 2.26 2.47 2.55 2.93 2.29 1.86 14.52%
P/EPS 9.12 8.70 8.90 13.19 91.36 106.13 51.36 -68.37%
EY 10.97 11.50 11.23 7.58 1.09 0.94 1.95 215.97%
DY 1.21 1.91 2.58 3.33 2.10 2.16 1.35 -7.03%
P/NAPS 1.59 1.96 2.10 2.33 2.76 1.68 1.42 7.82%

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