[SUNRISE] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -0.14%
YoY- 2.27%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 184,017 174,277 172,038 181,602 173,485 166,015 159,500 9.99%
PBT 46,578 42,322 45,326 44,049 42,168 39,828 43,476 4.69%
Tax -13,899 -12,439 -14,656 -17,091 -15,173 -14,500 -13,371 2.61%
NP 32,679 29,883 30,670 26,958 26,995 25,328 30,105 5.61%
-
NP to SH 32,679 29,883 30,670 26,958 26,995 25,328 30,105 5.61%
-
Tax Rate 29.84% 29.39% 32.33% 38.80% 35.98% 36.41% 30.75% -
Total Cost 151,338 144,394 141,368 154,644 146,490 140,687 129,395 10.99%
-
Net Worth 362,399 352,776 343,028 334,647 333,139 327,256 315,108 9.76%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - 7,242 -
Div Payout % - - - - - - 24.06% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 362,399 352,776 343,028 334,647 333,139 327,256 315,108 9.76%
NOSH 185,845 184,699 184,423 184,888 184,055 182,824 181,097 1.73%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 17.76% 17.15% 17.83% 14.84% 15.56% 15.26% 18.87% -
ROE 9.02% 8.47% 8.94% 8.06% 8.10% 7.74% 9.55% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 99.02 94.36 93.28 98.22 94.26 90.81 88.07 8.11%
EPS 17.58 16.18 16.63 14.58 14.67 13.85 16.62 3.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.95 1.91 1.86 1.81 1.81 1.79 1.74 7.88%
Adjusted Per Share Value based on latest NOSH - 184,888
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 37.14 35.17 34.72 36.65 35.01 33.50 32.19 9.99%
EPS 6.59 6.03 6.19 5.44 5.45 5.11 6.08 5.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.46 -
NAPS 0.7314 0.7119 0.6923 0.6753 0.6723 0.6604 0.6359 9.76%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 1.41 1.34 1.11 0.00 0.00 0.00 0.00 -
P/RPS 1.42 1.42 1.19 0.00 0.00 0.00 0.00 -
P/EPS 8.02 8.28 6.67 0.00 0.00 0.00 0.00 -
EY 12.47 12.07 14.98 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 0.72 0.70 0.60 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/10/03 27/08/03 20/05/03 27/02/03 18/11/02 22/08/02 28/05/02 -
Price 1.68 1.46 1.18 1.14 0.00 0.00 0.00 -
P/RPS 1.70 1.55 1.26 1.16 0.00 0.00 0.00 -
P/EPS 9.55 9.02 7.10 7.82 0.00 0.00 0.00 -
EY 10.47 11.08 14.09 12.79 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.76 0.63 0.63 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