[SUNRISE] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 13.77%
YoY- 1.88%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 216,108 184,017 174,277 172,038 181,602 173,485 166,015 19.16%
PBT 49,825 46,578 42,322 45,326 44,049 42,168 39,828 16.05%
Tax -15,215 -13,899 -12,439 -14,656 -17,091 -15,173 -14,500 3.25%
NP 34,610 32,679 29,883 30,670 26,958 26,995 25,328 23.07%
-
NP to SH 34,610 32,679 29,883 30,670 26,958 26,995 25,328 23.07%
-
Tax Rate 30.54% 29.84% 29.39% 32.33% 38.80% 35.98% 36.41% -
Total Cost 181,498 151,338 144,394 141,368 154,644 146,490 140,687 18.45%
-
Net Worth 366,801 362,399 352,776 343,028 334,647 333,139 327,256 7.87%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 366,801 362,399 352,776 343,028 334,647 333,139 327,256 7.87%
NOSH 188,103 185,845 184,699 184,423 184,888 184,055 182,824 1.91%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 16.02% 17.76% 17.15% 17.83% 14.84% 15.56% 15.26% -
ROE 9.44% 9.02% 8.47% 8.94% 8.06% 8.10% 7.74% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 114.89 99.02 94.36 93.28 98.22 94.26 90.81 16.92%
EPS 18.40 17.58 16.18 16.63 14.58 14.67 13.85 20.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.95 1.91 1.86 1.81 1.81 1.79 5.85%
Adjusted Per Share Value based on latest NOSH - 184,423
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 43.61 37.14 35.17 34.72 36.65 35.01 33.50 19.16%
EPS 6.98 6.59 6.03 6.19 5.44 5.45 5.11 23.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7402 0.7314 0.7119 0.6923 0.6753 0.6723 0.6604 7.87%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 2.01 1.41 1.34 1.11 0.00 0.00 0.00 -
P/RPS 1.75 1.42 1.42 1.19 0.00 0.00 0.00 -
P/EPS 10.92 8.02 8.28 6.67 0.00 0.00 0.00 -
EY 9.15 12.47 12.07 14.98 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.72 0.70 0.60 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 06/02/04 27/10/03 27/08/03 20/05/03 27/02/03 18/11/02 22/08/02 -
Price 2.50 1.68 1.46 1.18 1.14 0.00 0.00 -
P/RPS 2.18 1.70 1.55 1.26 1.16 0.00 0.00 -
P/EPS 13.59 9.55 9.02 7.10 7.82 0.00 0.00 -
EY 7.36 10.47 11.08 14.09 12.79 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.86 0.76 0.63 0.63 0.00 0.00 -

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