[SUNRISE] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
10-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -3.43%
YoY- 8.97%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 300,791 306,232 259,136 241,644 216,108 184,017 174,277 43.64%
PBT 92,037 72,476 52,528 50,248 49,825 46,578 42,322 67.45%
Tax -30,207 -24,538 -19,169 -16,826 -15,215 -13,899 -12,439 80.18%
NP 61,830 47,938 33,359 33,422 34,610 32,679 29,883 62.01%
-
NP to SH 61,830 47,938 33,359 33,422 34,610 32,679 29,883 62.01%
-
Tax Rate 32.82% 33.86% 36.49% 33.49% 30.54% 29.84% 29.39% -
Total Cost 238,961 258,294 225,777 208,222 181,498 151,338 144,394 39.69%
-
Net Worth 502,384 480,630 501,396 393,316 366,801 362,399 352,776 26.44%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 15,320 15,320 15,320 - - - - -
Div Payout % 24.78% 31.96% 45.93% - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 502,384 480,630 501,396 393,316 366,801 362,399 352,776 26.44%
NOSH 422,171 421,606 278,553 223,475 188,103 185,845 184,699 73.08%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 20.56% 15.65% 12.87% 13.83% 16.02% 17.76% 17.15% -
ROE 12.31% 9.97% 6.65% 8.50% 9.44% 9.02% 8.47% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 71.25 72.63 93.03 108.13 114.89 99.02 94.36 -17.00%
EPS 14.65 11.37 11.98 14.96 18.40 17.58 16.18 -6.37%
DPS 3.63 3.63 5.50 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.14 1.80 1.76 1.95 1.95 1.91 -26.94%
Adjusted Per Share Value based on latest NOSH - 223,475
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 60.70 61.80 52.30 48.77 43.61 37.14 35.17 43.64%
EPS 12.48 9.67 6.73 6.74 6.98 6.59 6.03 62.04%
DPS 3.09 3.09 3.09 0.00 0.00 0.00 0.00 -
NAPS 1.0139 0.97 1.0119 0.7937 0.7402 0.7314 0.7119 26.44%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.71 1.74 2.80 2.92 2.01 1.41 1.34 -
P/RPS 2.40 2.40 3.01 2.70 1.75 1.42 1.42 41.66%
P/EPS 11.68 15.30 23.38 19.52 10.92 8.02 8.28 25.64%
EY 8.56 6.53 4.28 5.12 9.15 12.47 12.07 -20.39%
DY 2.12 2.09 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.53 1.56 1.66 1.03 0.72 0.70 61.39%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 27/01/05 28/10/04 26/08/04 10/05/04 06/02/04 27/10/03 27/08/03 -
Price 1.75 1.69 1.65 2.75 2.50 1.68 1.46 -
P/RPS 2.46 2.33 1.77 2.54 2.18 1.70 1.55 35.87%
P/EPS 11.95 14.86 13.78 18.39 13.59 9.55 9.02 20.52%
EY 8.37 6.73 7.26 5.44 7.36 10.47 11.08 -16.98%
DY 2.07 2.15 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.48 0.92 1.56 1.28 0.86 0.76 54.92%

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