[SUNRISE] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -10.9%
YoY- -1.68%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 571,753 590,742 698,091 751,154 795,978 803,922 824,749 -21.65%
PBT 182,846 180,876 182,233 193,732 213,217 205,760 207,651 -8.12%
Tax -50,406 -47,893 -43,750 -48,206 -49,700 -49,412 -48,601 2.45%
NP 132,440 132,983 138,483 145,526 163,517 156,348 159,050 -11.48%
-
NP to SH 133,400 133,951 138,451 145,502 163,308 156,197 157,917 -10.62%
-
Tax Rate 27.57% 26.48% 24.01% 24.88% 23.31% 24.01% 23.41% -
Total Cost 439,313 457,759 559,608 605,628 632,461 647,574 665,699 -24.18%
-
Net Worth 1,129,784 1,095,054 1,074,264 1,054,854 1,020,932 974,811 932,437 13.64%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 156,930 24,774 14,844 14,844 14,844 14,844 - -
Div Payout % 117.64% 18.50% 10.72% 10.20% 9.09% 9.50% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,129,784 1,095,054 1,074,264 1,054,854 1,020,932 974,811 932,437 13.64%
NOSH 495,519 495,499 495,052 495,236 495,598 494,827 498,629 -0.41%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 23.16% 22.51% 19.84% 19.37% 20.54% 19.45% 19.28% -
ROE 11.81% 12.23% 12.89% 13.79% 16.00% 16.02% 16.94% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 115.38 119.22 141.01 151.68 160.61 162.46 165.40 -21.32%
EPS 26.92 27.03 27.97 29.38 32.95 31.57 31.67 -10.25%
DPS 31.67 5.00 3.00 3.00 3.00 3.00 0.00 -
NAPS 2.28 2.21 2.17 2.13 2.06 1.97 1.87 14.11%
Adjusted Per Share Value based on latest NOSH - 495,236
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 115.38 119.22 140.88 151.59 160.64 162.24 166.44 -21.65%
EPS 26.92 27.03 27.94 29.36 32.96 31.52 31.87 -10.63%
DPS 31.67 5.00 3.00 3.00 3.00 3.00 0.00 -
NAPS 2.28 2.2099 2.168 2.1288 2.0603 1.9673 1.8817 13.64%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.11 1.86 2.10 2.06 2.16 1.78 0.99 -
P/RPS 1.83 1.56 1.49 1.36 1.34 1.10 0.60 110.17%
P/EPS 7.84 6.88 7.51 7.01 6.56 5.64 3.13 84.33%
EY 12.76 14.53 13.32 14.26 15.26 17.73 31.99 -45.78%
DY 15.01 2.69 1.43 1.46 1.39 1.69 0.00 -
P/NAPS 0.93 0.84 0.97 0.97 1.05 0.90 0.53 45.43%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 03/11/10 26/08/10 13/05/10 28/01/10 02/11/09 14/08/09 07/05/09 -
Price 2.52 2.05 2.08 2.21 2.10 2.09 1.46 -
P/RPS 2.18 1.72 1.48 1.46 1.31 1.29 0.88 82.98%
P/EPS 9.36 7.58 7.44 7.52 6.37 6.62 4.61 60.27%
EY 10.68 13.19 13.45 13.29 15.69 15.10 21.69 -37.61%
DY 12.57 2.44 1.44 1.36 1.43 1.44 0.00 -
P/NAPS 1.11 0.93 0.96 1.04 1.02 1.06 0.78 26.49%

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