[SUNRISE] QoQ TTM Result on 31-Mar-2007 [#3]

Stock

[SUNRISE] SUNRISE BHD

Announcement Date

27-Apr-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Mar-2007 [#3]

Profit Trend

QoQ- 74.46%

YoY- -82.82%

Quarter Report

SUNRISE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	607,383	585,659	558,098	502,321	427,647	405,111	359,185	41.80%
YoY %	3.71%	4.94%	11.10%	17.46%	5.56%	12.79%	-	-
Horiz. %	169.10%	163.05%	155.38%	139.85%	119.06%	112.79%	100.00%	-
PBT	209,131	212,292	157,392	55,727	44,626	52,874	41,208	194.44%
YoY %	-1.49%	34.88%	182.43%	24.88%	-15.60%	28.31%	-	-
Horiz. %	507.50%	515.17%	381.95%	135.23%	108.29%	128.31%	100.00%	-
Tax	-50,885	-49,836	-49,863	-42,741	-38,978	-41,454	-37,214	23.12%
YoY %	-2.10%	0.05%	-16.66%	-9.65%	5.97%	-11.39%	-	-
Horiz. %	136.74%	133.92%	133.99%	114.85%	104.74%	111.39%	100.00%	-
NP	158,246	162,456	107,529	12,986	5,648	11,420	3,994	1054.44%
YoY %	-2.59%	51.08%	728.04%	129.92%	-50.54%	185.93%	-	-
Horiz. %	3,962.09%	4,067.50%	2,692.26%	325.14%	141.41%	285.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	157,838	162,388	108,109	16,110	9,234	14,666	6,570	727.78%
YoY %	-2.80%	50.21%	571.07%	74.46%	-37.04%	123.23%	-	-
Horiz. %	2,402.40%	2,471.66%	1,645.49%	245.21%	140.55%	223.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.33%	23.48%	31.68%	76.70%	87.34%	78.40%	90.31%	-
YoY %	3.62%	-25.88%	-58.70%	-12.18%	11.40%	-13.19%	-	-
Horiz. %	26.94%	26.00%	35.08%	84.93%	96.71%	86.81%	100.00%	-
Total Cost	449,137	423,203	450,569	489,335	421,999	393,691	355,191	16.88%
YoY %	6.13%	-6.07%	-7.92%	15.96%	7.19%	10.84%	-	-
Horiz. %	126.45%	119.15%	126.85%	137.77%	118.81%	110.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	699,447	688,403	610,919	533,441	582,699	529,274	525,468	20.94%
YoY %	1.60%	12.68%	14.52%	-8.45%	10.09%	0.72%	-	-
Horiz. %	133.11%	131.01%	116.26%	101.52%	110.89%	100.72%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	26,280	37,316	47,494	30,948	21,214	10,178	-	-
YoY %	-29.57%	-21.43%	53.46%	45.88%	108.43%	0.00%	-	-
Horiz. %	258.20%	366.63%	466.63%	304.07%	208.43%	100.00%	-	-
Div Payout %	16.65%	22.98%	43.93%	192.11%	229.74%	69.40%	-	-
YoY %	-27.55%	-47.69%	-77.13%	-16.38%	231.04%	0.00%	-	-
Horiz. %	23.99%	33.11%	63.30%	276.82%	331.04%	100.00%	-	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	699,447	688,403	610,919	533,441	582,699	529,274	525,468	20.94%
YoY %	1.60%	12.68%	14.52%	-8.45%	10.09%	0.72%	-	-
Horiz. %	133.11%	131.01%	116.26%	101.52%	110.89%	100.72%	100.00%	-
NOSH	434,439	430,251	424,249	389,373	441,439	407,134	420,374	2.21%
YoY %	0.97%	1.41%	8.96%	-11.79%	8.43%	-3.15%	-	-
Horiz. %	103.35%	102.35%	100.92%	92.63%	105.01%	96.85%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	26.05%	27.74%	19.27%	2.59%	1.32%	2.82%	1.11%	-
YoY %	-6.09%	43.95%	644.02%	96.21%	-53.19%	154.05%	-	-
Horiz. %	2,346.85%	2,499.10%	1,736.04%	233.33%	118.92%	254.05%	100.00%	-
ROE	22.57%	23.59%	17.70%	3.02%	1.58%	2.77%	1.25%	-
YoY %	-4.32%	33.28%	486.09%	91.14%	-42.96%	121.60%	-	-
Horiz. %	1,805.60%	1,887.20%	1,416.00%	241.60%	126.40%	221.60%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	139.81	136.12	131.55	129.01	96.88	99.50	85.44	38.73%
YoY %	2.71%	3.47%	1.97%	33.16%	-2.63%	16.46%	-	-
Horiz. %	163.64%	159.32%	153.97%	150.99%	113.39%	116.46%	100.00%	-
EPS	36.33	37.74	25.48	4.14	2.09	3.60	1.56	710.84%
YoY %	-3.74%	48.12%	515.46%	98.09%	-41.94%	130.77%	-	-
Horiz. %	2,328.85%	2,419.23%	1,633.33%	265.38%	133.97%	230.77%	100.00%	-
DPS	6.05	8.67	11.19	7.95	4.81	2.50	0.00	-
YoY %	-30.22%	-22.52%	40.75%	65.28%	92.40%	0.00%	-	-
Horiz. %	242.00%	346.80%	447.60%	318.00%	192.40%	100.00%	-	-
NAPS	1.61	1.60	1.44	1.37	1.32	1.30	1.25	18.32%
YoY %	0.63%	11.11%	5.11%	3.79%	1.54%	4.00%	-	-
Horiz. %	128.80%	128.00%	115.20%	109.60%	105.60%	104.00%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 389,373
RPS	122.57	118.19	112.63	101.37	86.30	81.75	72.49	41.79%
YoY %	3.71%	4.94%	11.11%	17.46%	5.57%	12.77%	-	-
Horiz. %	169.09%	163.04%	155.37%	139.84%	119.05%	112.77%	100.00%	-
EPS	31.85	32.77	21.82	3.25	1.86	2.96	1.33	726.02%
YoY %	-2.81%	50.18%	571.38%	74.73%	-37.16%	122.56%	-	-
Horiz. %	2,394.74%	2,463.91%	1,640.60%	244.36%	139.85%	222.56%	100.00%	-
DPS	5.30	7.53	9.58	6.25	4.28	2.05	0.00	-
YoY %	-29.61%	-21.40%	53.28%	46.03%	108.78%	0.00%	-	-
Horiz. %	258.54%	367.32%	467.32%	304.88%	208.78%	100.00%	-	-
NAPS	1.4115	1.3893	1.2329	1.0765	1.1759	1.0681	1.0604	20.94%
YoY %	1.60%	12.69%	14.53%	-8.45%	10.09%	0.73%	-	-
Horiz. %	133.11%	131.02%	116.27%	101.52%	110.89%	100.73%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	3.20	3.50	3.84	2.48	2.10	1.48	1.54	-
P/RPS	2.29	2.57	2.92	1.92	2.17	1.49	1.80	17.35%
YoY %	-10.89%	-11.99%	52.08%	-11.52%	45.64%	-17.22%	-	-
Horiz. %	127.22%	142.78%	162.22%	106.67%	120.56%	82.78%	100.00%	-
P/EPS	8.81	9.27	15.07	59.94	100.39	41.09	98.54	-79.91%
YoY %	-4.96%	-38.49%	-74.86%	-40.29%	144.32%	-58.30%	-	-
Horiz. %	8.94%	9.41%	15.29%	60.83%	101.88%	41.70%	100.00%	-
EY	11.35	10.78	6.64	1.67	1.00	2.43	1.01	399.50%
YoY %	5.29%	62.35%	297.60%	67.00%	-58.85%	140.59%	-	-
Horiz. %	1,123.76%	1,067.33%	657.43%	165.35%	99.01%	240.59%	100.00%	-
DY	1.89	2.48	2.92	3.20	2.29	1.69	0.00	-
YoY %	-23.79%	-15.07%	-8.75%	39.74%	35.50%	0.00%	-	-
Horiz. %	111.83%	146.75%	172.78%	189.35%	135.50%	100.00%	-	-
P/NAPS	1.99	2.19	2.67	1.81	1.59	1.14	1.23	37.69%
YoY %	-9.13%	-17.98%	47.51%	13.84%	39.47%	-7.32%	-	-
Horiz. %	161.79%	178.05%	217.07%	147.15%	129.27%	92.68%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	24/01/08	23/10/07	10/08/07	27/04/07	25/01/07	28/11/06	21/08/06	-
Price	3.16	3.36	3.36	3.78	2.22	1.85	1.51	-
P/RPS	2.26	2.47	2.55	2.93	2.29	1.86	1.77	17.64%
YoY %	-8.50%	-3.14%	-12.97%	27.95%	23.12%	5.08%	-	-
Horiz. %	127.68%	139.55%	144.07%	165.54%	129.38%	105.08%	100.00%	-
P/EPS	8.70	8.90	13.19	91.36	106.13	51.36	96.62	-79.82%
YoY %	-2.25%	-32.52%	-85.56%	-13.92%	106.64%	-46.84%	-	-
Horiz. %	9.00%	9.21%	13.65%	94.56%	109.84%	53.16%	100.00%	-
EY	11.50	11.23	7.58	1.09	0.94	1.95	1.04	394.16%
YoY %	2.40%	48.15%	595.41%	15.96%	-51.79%	87.50%	-	-
Horiz. %	1,105.77%	1,079.81%	728.85%	104.81%	90.38%	187.50%	100.00%	-
DY	1.91	2.58	3.33	2.10	2.16	1.35	0.00	-
YoY %	-25.97%	-22.52%	58.57%	-2.78%	60.00%	0.00%	-	-
Horiz. %	141.48%	191.11%	246.67%	155.56%	160.00%	100.00%	-	-
P/NAPS	1.96	2.10	2.33	2.76	1.68	1.42	1.21	37.80%
YoY %	-6.67%	-9.87%	-15.58%	64.29%	18.31%	17.36%	-	-
Horiz. %	161.98%	173.55%	192.56%	228.10%	138.84%	117.36%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos