[SUNRISE] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
03-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 34.26%
YoY- 148.38%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 359,854 331,854 367,723 310,360 300,791 306,232 259,136 24.39%
PBT 145,293 138,233 150,215 119,964 92,037 72,476 52,528 96.68%
Tax -44,840 -43,032 -45,754 -36,952 -30,207 -24,538 -19,169 75.94%
NP 100,453 95,201 104,461 83,012 61,830 47,938 33,359 108.11%
-
NP to SH 100,684 95,432 104,692 83,012 61,830 47,938 33,359 108.42%
-
Tax Rate 30.86% 31.13% 30.46% 30.80% 32.82% 33.86% 36.49% -
Total Cost 259,401 236,653 263,262 227,348 238,961 258,294 225,777 9.66%
-
Net Worth 565,225 574,072 561,764 532,088 502,384 480,630 501,396 8.29%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 15,320 15,320 15,320 15,320 -
Div Payout % - - - 18.46% 24.78% 31.96% 45.93% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 565,225 574,072 561,764 532,088 502,384 480,630 501,396 8.29%
NOSH 421,810 422,112 422,378 422,292 422,171 421,606 278,553 31.76%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 27.91% 28.69% 28.41% 26.75% 20.56% 15.65% 12.87% -
ROE 17.81% 16.62% 18.64% 15.60% 12.31% 9.97% 6.65% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 85.31 78.62 87.06 73.49 71.25 72.63 93.03 -5.59%
EPS 23.87 22.61 24.79 19.66 14.65 11.37 11.98 58.14%
DPS 0.00 0.00 0.00 3.63 3.63 3.63 5.50 -
NAPS 1.34 1.36 1.33 1.26 1.19 1.14 1.80 -17.81%
Adjusted Per Share Value based on latest NOSH - 422,292
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 72.62 66.97 74.21 62.63 60.70 61.80 52.30 24.38%
EPS 20.32 19.26 21.13 16.75 12.48 9.67 6.73 108.48%
DPS 0.00 0.00 0.00 3.09 3.09 3.09 3.09 -
NAPS 1.1407 1.1585 1.1337 1.0738 1.0139 0.97 1.0119 8.29%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.17 1.44 1.38 1.56 1.71 1.74 2.80 -
P/RPS 1.37 1.83 1.59 2.12 2.40 2.40 3.01 -40.74%
P/EPS 4.90 6.37 5.57 7.94 11.68 15.30 23.38 -64.61%
EY 20.40 15.70 17.96 12.60 8.56 6.53 4.28 182.41%
DY 0.00 0.00 0.00 2.33 2.12 2.09 1.96 -
P/NAPS 0.87 1.06 1.04 1.24 1.44 1.53 1.56 -32.17%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 10/02/06 26/10/05 25/08/05 03/05/05 27/01/05 28/10/04 26/08/04 -
Price 1.59 1.40 1.51 1.44 1.75 1.69 1.65 -
P/RPS 1.86 1.78 1.73 1.96 2.46 2.33 1.77 3.35%
P/EPS 6.66 6.19 6.09 7.33 11.95 14.86 13.78 -38.33%
EY 15.01 16.15 16.41 13.65 8.37 6.73 7.26 62.07%
DY 0.00 0.00 0.00 2.52 2.07 2.15 3.33 -
P/NAPS 1.19 1.03 1.14 1.14 1.47 1.48 0.92 18.65%

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