[SUNRISE] QoQ TTM Result on 30-Jun-2009 [#4]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
14-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -1.09%
YoY- -2.4%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 698,091 751,154 795,978 803,922 824,749 816,491 753,411 -4.96%
PBT 182,233 193,732 213,217 205,760 207,651 195,120 158,314 9.84%
Tax -43,750 -48,206 -49,700 -49,412 -48,601 -47,143 -43,450 0.46%
NP 138,483 145,526 163,517 156,348 159,050 147,977 114,864 13.28%
-
NP to SH 138,451 145,502 163,308 156,197 157,917 147,987 115,039 13.15%
-
Tax Rate 24.01% 24.88% 23.31% 24.01% 23.41% 24.16% 27.45% -
Total Cost 559,608 605,628 632,461 647,574 665,699 668,514 638,547 -8.42%
-
Net Worth 1,074,264 1,054,854 1,020,932 974,811 932,437 876,965 819,047 19.84%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 14,844 14,844 14,844 14,844 - - - -
Div Payout % 10.72% 10.20% 9.09% 9.50% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,074,264 1,054,854 1,020,932 974,811 932,437 876,965 819,047 19.84%
NOSH 495,052 495,236 495,598 494,827 498,629 489,925 473,437 3.02%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 19.84% 19.37% 20.54% 19.45% 19.28% 18.12% 15.25% -
ROE 12.89% 13.79% 16.00% 16.02% 16.94% 16.87% 14.05% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 141.01 151.68 160.61 162.46 165.40 166.66 159.14 -7.75%
EPS 27.97 29.38 32.95 31.57 31.67 30.21 24.30 9.84%
DPS 3.00 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 2.17 2.13 2.06 1.97 1.87 1.79 1.73 16.32%
Adjusted Per Share Value based on latest NOSH - 494,827
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 140.88 151.59 160.64 162.24 166.44 164.77 152.04 -4.95%
EPS 27.94 29.36 32.96 31.52 31.87 29.87 23.22 13.14%
DPS 3.00 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 2.168 2.1288 2.0603 1.9673 1.8817 1.7698 1.6529 19.84%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.10 2.06 2.16 1.78 0.99 1.43 1.44 -
P/RPS 1.49 1.36 1.34 1.10 0.60 0.86 0.90 39.98%
P/EPS 7.51 7.01 6.56 5.64 3.13 4.73 5.93 17.07%
EY 13.32 14.26 15.26 17.73 31.99 21.12 16.87 -14.58%
DY 1.43 1.46 1.39 1.69 0.00 0.00 0.00 -
P/NAPS 0.97 0.97 1.05 0.90 0.53 0.80 0.83 10.96%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 13/05/10 28/01/10 02/11/09 14/08/09 07/05/09 04/02/09 27/11/08 -
Price 2.08 2.21 2.10 2.09 1.46 1.32 1.34 -
P/RPS 1.48 1.46 1.31 1.29 0.88 0.79 0.84 45.92%
P/EPS 7.44 7.52 6.37 6.62 4.61 4.37 5.51 22.18%
EY 13.45 13.29 15.69 15.10 21.69 22.88 18.13 -18.06%
DY 1.44 1.36 1.43 1.44 0.00 0.00 0.00 -
P/NAPS 0.96 1.04 1.02 1.06 0.78 0.74 0.77 15.85%

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