[SUNRISE] QoQ TTM Result on 30-Sep-2009 [#1]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
02-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 4.55%
YoY- 41.96%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 590,742 698,091 751,154 795,978 803,922 824,749 816,491 -19.45%
PBT 180,876 182,233 193,732 213,217 205,760 207,651 195,120 -4.94%
Tax -47,893 -43,750 -48,206 -49,700 -49,412 -48,601 -47,143 1.06%
NP 132,983 138,483 145,526 163,517 156,348 159,050 147,977 -6.89%
-
NP to SH 133,951 138,451 145,502 163,308 156,197 157,917 147,987 -6.44%
-
Tax Rate 26.48% 24.01% 24.88% 23.31% 24.01% 23.41% 24.16% -
Total Cost 457,759 559,608 605,628 632,461 647,574 665,699 668,514 -22.36%
-
Net Worth 1,095,054 1,074,264 1,054,854 1,020,932 974,811 932,437 876,965 16.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 24,774 14,844 14,844 14,844 14,844 - - -
Div Payout % 18.50% 10.72% 10.20% 9.09% 9.50% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,095,054 1,074,264 1,054,854 1,020,932 974,811 932,437 876,965 16.00%
NOSH 495,499 495,052 495,236 495,598 494,827 498,629 489,925 0.75%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 22.51% 19.84% 19.37% 20.54% 19.45% 19.28% 18.12% -
ROE 12.23% 12.89% 13.79% 16.00% 16.02% 16.94% 16.87% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 119.22 141.01 151.68 160.61 162.46 165.40 166.66 -20.06%
EPS 27.03 27.97 29.38 32.95 31.57 31.67 30.21 -7.16%
DPS 5.00 3.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 2.21 2.17 2.13 2.06 1.97 1.87 1.79 15.13%
Adjusted Per Share Value based on latest NOSH - 495,598
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 119.22 140.88 151.59 160.64 162.24 166.44 164.77 -19.45%
EPS 27.03 27.94 29.36 32.96 31.52 31.87 29.87 -6.46%
DPS 5.00 3.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 2.2099 2.168 2.1288 2.0603 1.9673 1.8817 1.7698 16.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.86 2.10 2.06 2.16 1.78 0.99 1.43 -
P/RPS 1.56 1.49 1.36 1.34 1.10 0.60 0.86 48.89%
P/EPS 6.88 7.51 7.01 6.56 5.64 3.13 4.73 28.46%
EY 14.53 13.32 14.26 15.26 17.73 31.99 21.12 -22.12%
DY 2.69 1.43 1.46 1.39 1.69 0.00 0.00 -
P/NAPS 0.84 0.97 0.97 1.05 0.90 0.53 0.80 3.31%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 13/05/10 28/01/10 02/11/09 14/08/09 07/05/09 04/02/09 -
Price 2.05 2.08 2.21 2.10 2.09 1.46 1.32 -
P/RPS 1.72 1.48 1.46 1.31 1.29 0.88 0.79 68.22%
P/EPS 7.58 7.44 7.52 6.37 6.62 4.61 4.37 44.50%
EY 13.19 13.45 13.29 15.69 15.10 21.69 22.88 -30.80%
DY 2.44 1.44 1.36 1.43 1.44 0.00 0.00 -
P/NAPS 0.93 0.96 1.04 1.02 1.06 0.78 0.74 16.50%

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