[SUNRISE] QoQ TTM Result on 30-Sep-2008 [#1]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -28.12%
YoY- -29.16%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 803,922 824,749 816,491 753,411 685,830 601,686 607,383 20.57%
PBT 205,760 207,651 195,120 158,314 201,116 197,148 209,131 -1.07%
Tax -49,412 -48,601 -47,143 -43,450 -41,201 -47,858 -50,885 -1.94%
NP 156,348 159,050 147,977 114,864 159,915 149,290 158,246 -0.80%
-
NP to SH 156,197 157,917 147,987 115,039 160,046 150,517 157,838 -0.69%
-
Tax Rate 24.01% 23.41% 24.16% 27.45% 20.49% 24.28% 24.33% -
Total Cost 647,574 665,699 668,514 638,547 525,915 452,396 449,137 27.65%
-
Net Worth 974,811 932,437 876,965 819,047 759,805 860,287 699,447 24.79%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 14,844 - - - - 16,545 26,280 -31.69%
Div Payout % 9.50% - - - - 10.99% 16.65% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 974,811 932,437 876,965 819,047 759,805 860,287 699,447 24.79%
NOSH 494,827 498,629 489,925 473,437 449,589 544,485 434,439 9.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 19.45% 19.28% 18.12% 15.25% 23.32% 24.81% 26.05% -
ROE 16.02% 16.94% 16.87% 14.05% 21.06% 17.50% 22.57% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 162.46 165.40 166.66 159.14 152.55 110.51 139.81 10.53%
EPS 31.57 31.67 30.21 24.30 35.60 27.64 36.33 -8.94%
DPS 3.00 0.00 0.00 0.00 0.00 3.04 6.05 -37.37%
NAPS 1.97 1.87 1.79 1.73 1.69 1.58 1.61 14.41%
Adjusted Per Share Value based on latest NOSH - 473,437
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 162.24 166.44 164.77 152.04 138.41 121.43 122.57 20.57%
EPS 31.52 31.87 29.87 23.22 32.30 30.38 31.85 -0.69%
DPS 3.00 0.00 0.00 0.00 0.00 3.34 5.30 -31.59%
NAPS 1.9673 1.8817 1.7698 1.6529 1.5334 1.7361 1.4115 24.79%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.78 0.99 1.43 1.44 1.69 2.18 3.20 -
P/RPS 1.10 0.60 0.86 0.90 1.11 1.97 2.29 -38.69%
P/EPS 5.64 3.13 4.73 5.93 4.75 7.89 8.81 -25.74%
EY 17.73 31.99 21.12 16.87 21.06 12.68 11.35 34.66%
DY 1.69 0.00 0.00 0.00 0.00 1.39 1.89 -7.19%
P/NAPS 0.90 0.53 0.80 0.83 1.00 1.38 1.99 -41.10%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 14/08/09 07/05/09 04/02/09 27/11/08 28/08/08 21/05/08 24/01/08 -
Price 2.09 1.46 1.32 1.34 1.49 2.52 3.16 -
P/RPS 1.29 0.88 0.79 0.84 0.98 2.28 2.26 -31.21%
P/EPS 6.62 4.61 4.37 5.51 4.19 9.12 8.70 -16.66%
EY 15.10 21.69 22.88 18.13 23.89 10.97 11.50 19.92%
DY 1.44 0.00 0.00 0.00 0.00 1.21 1.91 -17.17%
P/NAPS 1.06 0.78 0.74 0.77 0.88 1.59 1.96 -33.64%

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