[SUNRISE] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
27-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 28.98%
YoY- 78.65%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 331,854 367,723 310,360 300,791 306,232 259,136 241,644 23.52%
PBT 138,233 150,215 119,964 92,037 72,476 52,528 50,248 96.21%
Tax -43,032 -45,754 -36,952 -30,207 -24,538 -19,169 -16,826 86.90%
NP 95,201 104,461 83,012 61,830 47,938 33,359 33,422 100.81%
-
NP to SH 95,432 104,692 83,012 61,830 47,938 33,359 33,422 101.13%
-
Tax Rate 31.13% 30.46% 30.80% 32.82% 33.86% 36.49% 33.49% -
Total Cost 236,653 263,262 227,348 238,961 258,294 225,777 208,222 8.89%
-
Net Worth 574,072 561,764 532,088 502,384 480,630 501,396 393,316 28.64%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 15,320 15,320 15,320 15,320 - -
Div Payout % - - 18.46% 24.78% 31.96% 45.93% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 574,072 561,764 532,088 502,384 480,630 501,396 393,316 28.64%
NOSH 422,112 422,378 422,292 422,171 421,606 278,553 223,475 52.74%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 28.69% 28.41% 26.75% 20.56% 15.65% 12.87% 13.83% -
ROE 16.62% 18.64% 15.60% 12.31% 9.97% 6.65% 8.50% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 78.62 87.06 73.49 71.25 72.63 93.03 108.13 -19.12%
EPS 22.61 24.79 19.66 14.65 11.37 11.98 14.96 31.66%
DPS 0.00 0.00 3.63 3.63 3.63 5.50 0.00 -
NAPS 1.36 1.33 1.26 1.19 1.14 1.80 1.76 -15.77%
Adjusted Per Share Value based on latest NOSH - 422,171
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 66.97 74.21 62.63 60.70 61.80 52.30 48.77 23.51%
EPS 19.26 21.13 16.75 12.48 9.67 6.73 6.74 101.24%
DPS 0.00 0.00 3.09 3.09 3.09 3.09 0.00 -
NAPS 1.1585 1.1337 1.0738 1.0139 0.97 1.0119 0.7937 28.64%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.44 1.38 1.56 1.71 1.74 2.80 2.92 -
P/RPS 1.83 1.59 2.12 2.40 2.40 3.01 2.70 -22.82%
P/EPS 6.37 5.57 7.94 11.68 15.30 23.38 19.52 -52.56%
EY 15.70 17.96 12.60 8.56 6.53 4.28 5.12 110.92%
DY 0.00 0.00 2.33 2.12 2.09 1.96 0.00 -
P/NAPS 1.06 1.04 1.24 1.44 1.53 1.56 1.66 -25.82%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 26/10/05 25/08/05 03/05/05 27/01/05 28/10/04 26/08/04 10/05/04 -
Price 1.40 1.51 1.44 1.75 1.69 1.65 2.75 -
P/RPS 1.78 1.73 1.96 2.46 2.33 1.77 2.54 -21.08%
P/EPS 6.19 6.09 7.33 11.95 14.86 13.78 18.39 -51.57%
EY 16.15 16.41 13.65 8.37 6.73 7.26 5.44 106.42%
DY 0.00 0.00 2.52 2.07 2.15 3.33 0.00 -
P/NAPS 1.03 1.14 1.14 1.47 1.48 0.92 1.56 -24.15%

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