[SUNRISE] QoQ TTM Result on 31-Dec-2001 [#2]

Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 31.01%
YoY- 28.14%
Quarter Report
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 173,485 166,015 159,500 126,093 112,532 102,374 103,050 41.47%
PBT 42,168 39,828 43,476 34,810 28,776 29,412 19,571 66.74%
Tax -15,173 -14,500 -13,371 -8,450 -8,656 -9,123 -5,873 88.17%
NP 26,995 25,328 30,105 26,360 20,120 20,289 13,698 57.12%
-
NP to SH 26,995 25,328 30,105 26,360 20,120 20,289 13,698 57.12%
-
Tax Rate 35.98% 36.41% 30.75% 24.27% 30.08% 31.02% 30.01% -
Total Cost 146,490 140,687 129,395 99,733 92,412 82,085 89,352 38.99%
-
Net Worth 333,139 327,256 315,108 311,773 302,612 298,753 297,203 7.89%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - 7,242 7,242 7,242 7,242 - -
Div Payout % - - 24.06% 27.48% 36.00% 35.70% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 333,139 327,256 315,108 311,773 302,612 298,753 297,203 7.89%
NOSH 184,055 182,824 181,097 181,263 181,204 181,062 182,333 0.62%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 15.56% 15.26% 18.87% 20.91% 17.88% 19.82% 13.29% -
ROE 8.10% 7.74% 9.55% 8.45% 6.65% 6.79% 4.61% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 94.26 90.81 88.07 69.56 62.10 56.54 56.52 40.58%
EPS 14.67 13.85 16.62 14.54 11.10 11.21 7.51 56.20%
DPS 0.00 0.00 4.00 4.00 4.00 4.00 0.00 -
NAPS 1.81 1.79 1.74 1.72 1.67 1.65 1.63 7.22%
Adjusted Per Share Value based on latest NOSH - 181,263
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 35.01 33.50 32.19 25.45 22.71 20.66 20.80 41.45%
EPS 5.45 5.11 6.08 5.32 4.06 4.09 2.76 57.33%
DPS 0.00 0.00 1.46 1.46 1.46 1.46 0.00 -
NAPS 0.6723 0.6604 0.6359 0.6292 0.6107 0.6029 0.5998 7.89%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 18/11/02 22/08/02 28/05/02 26/02/02 30/11/01 30/08/01 30/05/01 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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