[SUNRISE] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -8.84%
YoY- 99.07%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 359,185 371,198 359,854 331,854 367,723 310,360 300,791 12.59%
PBT 41,208 136,523 145,293 138,233 150,215 119,964 92,037 -41.56%
Tax -37,214 -42,987 -44,840 -43,032 -45,754 -36,952 -30,207 14.96%
NP 3,994 93,536 100,453 95,201 104,461 83,012 61,830 -83.98%
-
NP to SH 6,570 93,767 100,684 95,432 104,692 83,012 61,830 -77.65%
-
Tax Rate 90.31% 31.49% 30.86% 31.13% 30.46% 30.80% 32.82% -
Total Cost 355,191 277,662 259,401 236,653 263,262 227,348 238,961 30.33%
-
Net Worth 525,468 582,118 565,225 574,072 561,764 532,088 502,384 3.04%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - 15,320 15,320 -
Div Payout % - - - - - 18.46% 24.78% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 525,468 582,118 565,225 574,072 561,764 532,088 502,384 3.04%
NOSH 420,374 415,798 421,810 422,112 422,378 422,292 422,171 -0.28%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.11% 25.20% 27.91% 28.69% 28.41% 26.75% 20.56% -
ROE 1.25% 16.11% 17.81% 16.62% 18.64% 15.60% 12.31% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 85.44 89.27 85.31 78.62 87.06 73.49 71.25 12.90%
EPS 1.56 22.55 23.87 22.61 24.79 19.66 14.65 -77.62%
DPS 0.00 0.00 0.00 0.00 0.00 3.63 3.63 -
NAPS 1.25 1.40 1.34 1.36 1.33 1.26 1.19 3.34%
Adjusted Per Share Value based on latest NOSH - 422,112
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 72.49 74.91 72.62 66.97 74.21 62.63 60.70 12.59%
EPS 1.33 18.92 20.32 19.26 21.13 16.75 12.48 -77.61%
DPS 0.00 0.00 0.00 0.00 0.00 3.09 3.09 -
NAPS 1.0604 1.1748 1.1407 1.1585 1.1337 1.0738 1.0139 3.04%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.54 1.78 1.17 1.44 1.38 1.56 1.71 -
P/RPS 1.80 1.99 1.37 1.83 1.59 2.12 2.40 -17.49%
P/EPS 98.54 7.89 4.90 6.37 5.57 7.94 11.68 316.04%
EY 1.01 12.67 20.40 15.70 17.96 12.60 8.56 -76.03%
DY 0.00 0.00 0.00 0.00 0.00 2.33 2.12 -
P/NAPS 1.23 1.27 0.87 1.06 1.04 1.24 1.44 -10.00%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 26/05/06 10/02/06 26/10/05 25/08/05 03/05/05 27/01/05 -
Price 1.51 1.69 1.59 1.40 1.51 1.44 1.75 -
P/RPS 1.77 1.89 1.86 1.78 1.73 1.96 2.46 -19.75%
P/EPS 96.62 7.49 6.66 6.19 6.09 7.33 11.95 304.38%
EY 1.04 13.34 15.01 16.15 16.41 13.65 8.37 -75.19%
DY 0.00 0.00 0.00 0.00 0.00 2.52 2.07 -
P/NAPS 1.21 1.21 1.19 1.03 1.14 1.14 1.47 -12.20%

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