[SUNRISE] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
24-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -2.8%
YoY- 1609.31%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 753,411 685,830 601,686 607,383 585,659 558,098 502,321 30.93%
PBT 158,314 201,116 197,148 209,131 212,292 157,392 55,727 100.20%
Tax -43,450 -41,201 -47,858 -50,885 -49,836 -49,863 -42,741 1.09%
NP 114,864 159,915 149,290 158,246 162,456 107,529 12,986 326.00%
-
NP to SH 115,039 160,046 150,517 157,838 162,388 108,109 16,110 269.49%
-
Tax Rate 27.45% 20.49% 24.28% 24.33% 23.48% 31.68% 76.70% -
Total Cost 638,547 525,915 452,396 449,137 423,203 450,569 489,335 19.35%
-
Net Worth 819,047 759,805 860,287 699,447 688,403 610,919 533,441 32.98%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 16,545 26,280 37,316 47,494 30,948 -
Div Payout % - - 10.99% 16.65% 22.98% 43.93% 192.11% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 819,047 759,805 860,287 699,447 688,403 610,919 533,441 32.98%
NOSH 473,437 449,589 544,485 434,439 430,251 424,249 389,373 13.87%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 15.25% 23.32% 24.81% 26.05% 27.74% 19.27% 2.59% -
ROE 14.05% 21.06% 17.50% 22.57% 23.59% 17.70% 3.02% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 159.14 152.55 110.51 139.81 136.12 131.55 129.01 14.97%
EPS 24.30 35.60 27.64 36.33 37.74 25.48 4.14 224.34%
DPS 0.00 0.00 3.04 6.05 8.67 11.19 7.95 -
NAPS 1.73 1.69 1.58 1.61 1.60 1.44 1.37 16.77%
Adjusted Per Share Value based on latest NOSH - 434,439
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 152.04 138.41 121.43 122.57 118.19 112.63 101.37 30.93%
EPS 23.22 32.30 30.38 31.85 32.77 21.82 3.25 269.62%
DPS 0.00 0.00 3.34 5.30 7.53 9.58 6.25 -
NAPS 1.6529 1.5334 1.7361 1.4115 1.3893 1.2329 1.0765 32.98%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.44 1.69 2.18 3.20 3.50 3.84 2.48 -
P/RPS 0.90 1.11 1.97 2.29 2.57 2.92 1.92 -39.57%
P/EPS 5.93 4.75 7.89 8.81 9.27 15.07 59.94 -78.51%
EY 16.87 21.06 12.68 11.35 10.78 6.64 1.67 365.33%
DY 0.00 0.00 1.39 1.89 2.48 2.92 3.20 -
P/NAPS 0.83 1.00 1.38 1.99 2.19 2.67 1.81 -40.44%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 21/05/08 24/01/08 23/10/07 10/08/07 27/04/07 -
Price 1.34 1.49 2.52 3.16 3.36 3.36 3.78 -
P/RPS 0.84 0.98 2.28 2.26 2.47 2.55 2.93 -56.42%
P/EPS 5.51 4.19 9.12 8.70 8.90 13.19 91.36 -84.54%
EY 18.13 23.89 10.97 11.50 11.23 7.58 1.09 548.27%
DY 0.00 0.00 1.21 1.91 2.58 3.33 2.10 -
P/NAPS 0.77 0.88 1.59 1.96 2.10 2.33 2.76 -57.20%

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