[SUNRISE] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
25-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -37.04%
YoY- -90.83%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 585,659 558,098 502,321 427,647 405,111 359,185 371,198 35.48%
PBT 212,292 157,392 55,727 44,626 52,874 41,208 136,523 34.18%
Tax -49,836 -49,863 -42,741 -38,978 -41,454 -37,214 -42,987 10.34%
NP 162,456 107,529 12,986 5,648 11,420 3,994 93,536 44.44%
-
NP to SH 162,388 108,109 16,110 9,234 14,666 6,570 93,767 44.16%
-
Tax Rate 23.48% 31.68% 76.70% 87.34% 78.40% 90.31% 31.49% -
Total Cost 423,203 450,569 489,335 421,999 393,691 355,191 277,662 32.40%
-
Net Worth 688,403 610,919 533,441 582,699 529,274 525,468 582,118 11.81%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 37,316 47,494 30,948 21,214 10,178 - - -
Div Payout % 22.98% 43.93% 192.11% 229.74% 69.40% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 688,403 610,919 533,441 582,699 529,274 525,468 582,118 11.81%
NOSH 430,251 424,249 389,373 441,439 407,134 420,374 415,798 2.30%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 27.74% 19.27% 2.59% 1.32% 2.82% 1.11% 25.20% -
ROE 23.59% 17.70% 3.02% 1.58% 2.77% 1.25% 16.11% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 136.12 131.55 129.01 96.88 99.50 85.44 89.27 32.44%
EPS 37.74 25.48 4.14 2.09 3.60 1.56 22.55 40.91%
DPS 8.67 11.19 7.95 4.81 2.50 0.00 0.00 -
NAPS 1.60 1.44 1.37 1.32 1.30 1.25 1.40 9.30%
Adjusted Per Share Value based on latest NOSH - 441,439
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 118.19 112.63 101.37 86.30 81.75 72.49 74.91 35.48%
EPS 32.77 21.82 3.25 1.86 2.96 1.33 18.92 44.17%
DPS 7.53 9.58 6.25 4.28 2.05 0.00 0.00 -
NAPS 1.3893 1.2329 1.0765 1.1759 1.0681 1.0604 1.1748 11.81%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.50 3.84 2.48 2.10 1.48 1.54 1.78 -
P/RPS 2.57 2.92 1.92 2.17 1.49 1.80 1.99 18.57%
P/EPS 9.27 15.07 59.94 100.39 41.09 98.54 7.89 11.33%
EY 10.78 6.64 1.67 1.00 2.43 1.01 12.67 -10.20%
DY 2.48 2.92 3.20 2.29 1.69 0.00 0.00 -
P/NAPS 2.19 2.67 1.81 1.59 1.14 1.23 1.27 43.75%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/10/07 10/08/07 27/04/07 25/01/07 28/11/06 21/08/06 26/05/06 -
Price 3.36 3.36 3.78 2.22 1.85 1.51 1.69 -
P/RPS 2.47 2.55 2.93 2.29 1.86 1.77 1.89 19.51%
P/EPS 8.90 13.19 91.36 106.13 51.36 96.62 7.49 12.17%
EY 11.23 7.58 1.09 0.94 1.95 1.04 13.34 -10.83%
DY 2.58 3.33 2.10 2.16 1.35 0.00 0.00 -
P/NAPS 2.10 2.33 2.76 1.68 1.42 1.21 1.21 44.37%

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