[SUNRISE] QoQ TTM Result on 31-Dec-2003 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
06-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 5.91%
YoY- 28.38%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 306,232 259,136 241,644 216,108 184,017 174,277 172,038 46.72%
PBT 72,476 52,528 50,248 49,825 46,578 42,322 45,326 36.62%
Tax -24,538 -19,169 -16,826 -15,215 -13,899 -12,439 -14,656 40.86%
NP 47,938 33,359 33,422 34,610 32,679 29,883 30,670 34.57%
-
NP to SH 47,938 33,359 33,422 34,610 32,679 29,883 30,670 34.57%
-
Tax Rate 33.86% 36.49% 33.49% 30.54% 29.84% 29.39% 32.33% -
Total Cost 258,294 225,777 208,222 181,498 151,338 144,394 141,368 49.29%
-
Net Worth 480,630 501,396 393,316 366,801 362,399 352,776 343,028 25.13%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 15,320 15,320 - - - - - -
Div Payout % 31.96% 45.93% - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 480,630 501,396 393,316 366,801 362,399 352,776 343,028 25.13%
NOSH 421,606 278,553 223,475 188,103 185,845 184,699 184,423 73.27%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 15.65% 12.87% 13.83% 16.02% 17.76% 17.15% 17.83% -
ROE 9.97% 6.65% 8.50% 9.44% 9.02% 8.47% 8.94% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 72.63 93.03 108.13 114.89 99.02 94.36 93.28 -15.32%
EPS 11.37 11.98 14.96 18.40 17.58 16.18 16.63 -22.33%
DPS 3.63 5.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.80 1.76 1.95 1.95 1.91 1.86 -27.78%
Adjusted Per Share Value based on latest NOSH - 188,103
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 61.80 52.30 48.77 43.61 37.14 35.17 34.72 46.71%
EPS 9.67 6.73 6.74 6.98 6.59 6.03 6.19 34.52%
DPS 3.09 3.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.0119 0.7937 0.7402 0.7314 0.7119 0.6923 25.13%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.74 2.80 2.92 2.01 1.41 1.34 1.11 -
P/RPS 2.40 3.01 2.70 1.75 1.42 1.42 1.19 59.42%
P/EPS 15.30 23.38 19.52 10.92 8.02 8.28 6.67 73.66%
EY 6.53 4.28 5.12 9.15 12.47 12.07 14.98 -42.42%
DY 2.09 1.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.56 1.66 1.03 0.72 0.70 0.60 86.33%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 28/10/04 26/08/04 10/05/04 06/02/04 27/10/03 27/08/03 20/05/03 -
Price 1.69 1.65 2.75 2.50 1.68 1.46 1.18 -
P/RPS 2.33 1.77 2.54 2.18 1.70 1.55 1.26 50.48%
P/EPS 14.86 13.78 18.39 13.59 9.55 9.02 7.10 63.40%
EY 6.73 7.26 5.44 7.36 10.47 11.08 14.09 -38.81%
DY 2.15 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.92 1.56 1.28 0.86 0.76 0.63 76.44%

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