[SUNRISE] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
23-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 50.21%
YoY- 1007.24%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 685,830 601,686 607,383 585,659 558,098 502,321 427,647 37.04%
PBT 201,116 197,148 209,131 212,292 157,392 55,727 44,626 173.08%
Tax -41,201 -47,858 -50,885 -49,836 -49,863 -42,741 -38,978 3.77%
NP 159,915 149,290 158,246 162,456 107,529 12,986 5,648 830.85%
-
NP to SH 160,046 150,517 157,838 162,388 108,109 16,110 9,234 570.90%
-
Tax Rate 20.49% 24.28% 24.33% 23.48% 31.68% 76.70% 87.34% -
Total Cost 525,915 452,396 449,137 423,203 450,569 489,335 421,999 15.82%
-
Net Worth 759,805 860,287 699,447 688,403 610,919 533,441 582,699 19.37%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 16,545 26,280 37,316 47,494 30,948 21,214 -
Div Payout % - 10.99% 16.65% 22.98% 43.93% 192.11% 229.74% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 759,805 860,287 699,447 688,403 610,919 533,441 582,699 19.37%
NOSH 449,589 544,485 434,439 430,251 424,249 389,373 441,439 1.22%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 23.32% 24.81% 26.05% 27.74% 19.27% 2.59% 1.32% -
ROE 21.06% 17.50% 22.57% 23.59% 17.70% 3.02% 1.58% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 152.55 110.51 139.81 136.12 131.55 129.01 96.88 35.38%
EPS 35.60 27.64 36.33 37.74 25.48 4.14 2.09 563.16%
DPS 0.00 3.04 6.05 8.67 11.19 7.95 4.81 -
NAPS 1.69 1.58 1.61 1.60 1.44 1.37 1.32 17.92%
Adjusted Per Share Value based on latest NOSH - 430,251
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 138.41 121.43 122.57 118.19 112.63 101.37 86.30 37.05%
EPS 32.30 30.38 31.85 32.77 21.82 3.25 1.86 571.76%
DPS 0.00 3.34 5.30 7.53 9.58 6.25 4.28 -
NAPS 1.5334 1.7361 1.4115 1.3893 1.2329 1.0765 1.1759 19.37%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.69 2.18 3.20 3.50 3.84 2.48 2.10 -
P/RPS 1.11 1.97 2.29 2.57 2.92 1.92 2.17 -36.06%
P/EPS 4.75 7.89 8.81 9.27 15.07 59.94 100.39 -86.94%
EY 21.06 12.68 11.35 10.78 6.64 1.67 1.00 664.03%
DY 0.00 1.39 1.89 2.48 2.92 3.20 2.29 -
P/NAPS 1.00 1.38 1.99 2.19 2.67 1.81 1.59 -26.61%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 21/05/08 24/01/08 23/10/07 10/08/07 27/04/07 25/01/07 -
Price 1.49 2.52 3.16 3.36 3.36 3.78 2.22 -
P/RPS 0.98 2.28 2.26 2.47 2.55 2.93 2.29 -43.24%
P/EPS 4.19 9.12 8.70 8.90 13.19 91.36 106.13 -88.42%
EY 23.89 10.97 11.50 11.23 7.58 1.09 0.94 766.12%
DY 0.00 1.21 1.91 2.58 3.33 2.10 2.16 -
P/NAPS 0.88 1.59 1.96 2.10 2.33 2.76 1.68 -35.04%

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