[SUNRISE] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
27-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 9.36%
YoY- 21.06%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 259,136 241,644 216,108 184,017 174,277 172,038 181,602 26.77%
PBT 52,528 50,248 49,825 46,578 42,322 45,326 44,049 12.46%
Tax -19,169 -16,826 -15,215 -13,899 -12,439 -14,656 -17,091 7.95%
NP 33,359 33,422 34,610 32,679 29,883 30,670 26,958 15.27%
-
NP to SH 33,359 33,422 34,610 32,679 29,883 30,670 26,958 15.27%
-
Tax Rate 36.49% 33.49% 30.54% 29.84% 29.39% 32.33% 38.80% -
Total Cost 225,777 208,222 181,498 151,338 144,394 141,368 154,644 28.72%
-
Net Worth 501,396 393,316 366,801 362,399 352,776 343,028 334,647 30.96%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 15,320 - - - - - - -
Div Payout % 45.93% - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 501,396 393,316 366,801 362,399 352,776 343,028 334,647 30.96%
NOSH 278,553 223,475 188,103 185,845 184,699 184,423 184,888 31.45%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 12.87% 13.83% 16.02% 17.76% 17.15% 17.83% 14.84% -
ROE 6.65% 8.50% 9.44% 9.02% 8.47% 8.94% 8.06% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 93.03 108.13 114.89 99.02 94.36 93.28 98.22 -3.55%
EPS 11.98 14.96 18.40 17.58 16.18 16.63 14.58 -12.28%
DPS 5.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.76 1.95 1.95 1.91 1.86 1.81 -0.36%
Adjusted Per Share Value based on latest NOSH - 185,845
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 52.30 48.77 43.61 37.14 35.17 34.72 36.65 26.77%
EPS 6.73 6.74 6.98 6.59 6.03 6.19 5.44 15.25%
DPS 3.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0119 0.7937 0.7402 0.7314 0.7119 0.6923 0.6753 30.97%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 2.80 2.92 2.01 1.41 1.34 1.11 0.00 -
P/RPS 3.01 2.70 1.75 1.42 1.42 1.19 0.00 -
P/EPS 23.38 19.52 10.92 8.02 8.28 6.67 0.00 -
EY 4.28 5.12 9.15 12.47 12.07 14.98 0.00 -
DY 1.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.66 1.03 0.72 0.70 0.60 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 10/05/04 06/02/04 27/10/03 27/08/03 20/05/03 27/02/03 -
Price 1.65 2.75 2.50 1.68 1.46 1.18 1.14 -
P/RPS 1.77 2.54 2.18 1.70 1.55 1.26 1.16 32.57%
P/EPS 13.78 18.39 13.59 9.55 9.02 7.10 7.82 45.94%
EY 7.26 5.44 7.36 10.47 11.08 14.09 12.79 -31.46%
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.56 1.28 0.86 0.76 0.63 0.63 28.74%

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