[SUNRISE] QoQ TTM Result on 30-Sep-2004 [#1]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 43.7%
YoY- 46.69%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 367,723 310,360 300,791 306,232 259,136 241,644 216,108 42.57%
PBT 150,215 119,964 92,037 72,476 52,528 50,248 49,825 108.83%
Tax -45,754 -36,952 -30,207 -24,538 -19,169 -16,826 -15,215 108.47%
NP 104,461 83,012 61,830 47,938 33,359 33,422 34,610 108.99%
-
NP to SH 104,692 83,012 61,830 47,938 33,359 33,422 34,610 109.29%
-
Tax Rate 30.46% 30.80% 32.82% 33.86% 36.49% 33.49% 30.54% -
Total Cost 263,262 227,348 238,961 258,294 225,777 208,222 181,498 28.16%
-
Net Worth 561,764 532,088 502,384 480,630 501,396 393,316 366,801 32.90%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 15,320 15,320 15,320 15,320 - - -
Div Payout % - 18.46% 24.78% 31.96% 45.93% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 561,764 532,088 502,384 480,630 501,396 393,316 366,801 32.90%
NOSH 422,378 422,292 422,171 421,606 278,553 223,475 188,103 71.56%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 28.41% 26.75% 20.56% 15.65% 12.87% 13.83% 16.02% -
ROE 18.64% 15.60% 12.31% 9.97% 6.65% 8.50% 9.44% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 87.06 73.49 71.25 72.63 93.03 108.13 114.89 -16.89%
EPS 24.79 19.66 14.65 11.37 11.98 14.96 18.40 22.00%
DPS 0.00 3.63 3.63 3.63 5.50 0.00 0.00 -
NAPS 1.33 1.26 1.19 1.14 1.80 1.76 1.95 -22.53%
Adjusted Per Share Value based on latest NOSH - 421,606
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 74.21 62.63 60.70 61.80 52.30 48.77 43.61 42.57%
EPS 21.13 16.75 12.48 9.67 6.73 6.74 6.98 109.40%
DPS 0.00 3.09 3.09 3.09 3.09 0.00 0.00 -
NAPS 1.1337 1.0738 1.0139 0.97 1.0119 0.7937 0.7402 32.90%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.38 1.56 1.71 1.74 2.80 2.92 2.01 -
P/RPS 1.59 2.12 2.40 2.40 3.01 2.70 1.75 -6.19%
P/EPS 5.57 7.94 11.68 15.30 23.38 19.52 10.92 -36.18%
EY 17.96 12.60 8.56 6.53 4.28 5.12 9.15 56.83%
DY 0.00 2.33 2.12 2.09 1.96 0.00 0.00 -
P/NAPS 1.04 1.24 1.44 1.53 1.56 1.66 1.03 0.64%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 03/05/05 27/01/05 28/10/04 26/08/04 10/05/04 06/02/04 -
Price 1.51 1.44 1.75 1.69 1.65 2.75 2.50 -
P/RPS 1.73 1.96 2.46 2.33 1.77 2.54 2.18 -14.29%
P/EPS 6.09 7.33 11.95 14.86 13.78 18.39 13.59 -41.46%
EY 16.41 13.65 8.37 6.73 7.26 5.44 7.36 70.75%
DY 0.00 2.52 2.07 2.15 3.33 0.00 0.00 -
P/NAPS 1.14 1.14 1.47 1.48 0.92 1.56 1.28 -7.43%

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