[SUNRISE] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -4.64%
YoY- 834.31%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 816,491 753,411 685,830 601,686 607,383 585,659 558,098 28.72%
PBT 195,120 158,314 201,116 197,148 209,131 212,292 157,392 15.32%
Tax -47,143 -43,450 -41,201 -47,858 -50,885 -49,836 -49,863 -3.65%
NP 147,977 114,864 159,915 149,290 158,246 162,456 107,529 23.60%
-
NP to SH 147,987 115,039 160,046 150,517 157,838 162,388 108,109 23.16%
-
Tax Rate 24.16% 27.45% 20.49% 24.28% 24.33% 23.48% 31.68% -
Total Cost 668,514 638,547 525,915 452,396 449,137 423,203 450,569 29.93%
-
Net Worth 876,965 819,047 759,805 860,287 699,447 688,403 610,919 27.11%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - 16,545 26,280 37,316 47,494 -
Div Payout % - - - 10.99% 16.65% 22.98% 43.93% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 876,965 819,047 759,805 860,287 699,447 688,403 610,919 27.11%
NOSH 489,925 473,437 449,589 544,485 434,439 430,251 424,249 10.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 18.12% 15.25% 23.32% 24.81% 26.05% 27.74% 19.27% -
ROE 16.87% 14.05% 21.06% 17.50% 22.57% 23.59% 17.70% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 166.66 159.14 152.55 110.51 139.81 136.12 131.55 16.99%
EPS 30.21 24.30 35.60 27.64 36.33 37.74 25.48 11.96%
DPS 0.00 0.00 0.00 3.04 6.05 8.67 11.19 -
NAPS 1.79 1.73 1.69 1.58 1.61 1.60 1.44 15.53%
Adjusted Per Share Value based on latest NOSH - 544,485
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 164.77 152.04 138.41 121.43 122.57 118.19 112.63 28.72%
EPS 29.87 23.22 32.30 30.38 31.85 32.77 21.82 23.17%
DPS 0.00 0.00 0.00 3.34 5.30 7.53 9.58 -
NAPS 1.7698 1.6529 1.5334 1.7361 1.4115 1.3893 1.2329 27.11%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.43 1.44 1.69 2.18 3.20 3.50 3.84 -
P/RPS 0.86 0.90 1.11 1.97 2.29 2.57 2.92 -55.56%
P/EPS 4.73 5.93 4.75 7.89 8.81 9.27 15.07 -53.65%
EY 21.12 16.87 21.06 12.68 11.35 10.78 6.64 115.52%
DY 0.00 0.00 0.00 1.39 1.89 2.48 2.92 -
P/NAPS 0.80 0.83 1.00 1.38 1.99 2.19 2.67 -55.05%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 04/02/09 27/11/08 28/08/08 21/05/08 24/01/08 23/10/07 10/08/07 -
Price 1.32 1.34 1.49 2.52 3.16 3.36 3.36 -
P/RPS 0.79 0.84 0.98 2.28 2.26 2.47 2.55 -54.05%
P/EPS 4.37 5.51 4.19 9.12 8.70 8.90 13.19 -51.95%
EY 22.88 18.13 23.89 10.97 11.50 11.23 7.58 108.16%
DY 0.00 0.00 0.00 1.21 1.91 2.58 3.33 -
P/NAPS 0.74 0.77 0.88 1.59 1.96 2.10 2.33 -53.28%

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