[SUNRISE] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
07-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 6.71%
YoY- 4.92%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 751,154 795,978 803,922 824,749 816,491 753,411 685,830 6.23%
PBT 193,732 213,217 205,760 207,651 195,120 158,314 201,116 -2.45%
Tax -48,206 -49,700 -49,412 -48,601 -47,143 -43,450 -41,201 11.00%
NP 145,526 163,517 156,348 159,050 147,977 114,864 159,915 -6.07%
-
NP to SH 145,502 163,308 156,197 157,917 147,987 115,039 160,046 -6.13%
-
Tax Rate 24.88% 23.31% 24.01% 23.41% 24.16% 27.45% 20.49% -
Total Cost 605,628 632,461 647,574 665,699 668,514 638,547 525,915 9.83%
-
Net Worth 1,054,854 1,020,932 974,811 932,437 876,965 819,047 759,805 24.37%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 14,844 14,844 14,844 - - - - -
Div Payout % 10.20% 9.09% 9.50% - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,054,854 1,020,932 974,811 932,437 876,965 819,047 759,805 24.37%
NOSH 495,236 495,598 494,827 498,629 489,925 473,437 449,589 6.64%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 19.37% 20.54% 19.45% 19.28% 18.12% 15.25% 23.32% -
ROE 13.79% 16.00% 16.02% 16.94% 16.87% 14.05% 21.06% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 151.68 160.61 162.46 165.40 166.66 159.14 152.55 -0.37%
EPS 29.38 32.95 31.57 31.67 30.21 24.30 35.60 -11.98%
DPS 3.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.06 1.97 1.87 1.79 1.73 1.69 16.63%
Adjusted Per Share Value based on latest NOSH - 498,629
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 151.59 160.64 162.24 166.44 164.77 152.04 138.41 6.23%
EPS 29.36 32.96 31.52 31.87 29.87 23.22 32.30 -6.14%
DPS 3.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 2.1288 2.0603 1.9673 1.8817 1.7698 1.6529 1.5334 24.37%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.06 2.16 1.78 0.99 1.43 1.44 1.69 -
P/RPS 1.36 1.34 1.10 0.60 0.86 0.90 1.11 14.45%
P/EPS 7.01 6.56 5.64 3.13 4.73 5.93 4.75 29.53%
EY 14.26 15.26 17.73 31.99 21.12 16.87 21.06 -22.83%
DY 1.46 1.39 1.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.05 0.90 0.53 0.80 0.83 1.00 -2.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 28/01/10 02/11/09 14/08/09 07/05/09 04/02/09 27/11/08 28/08/08 -
Price 2.21 2.10 2.09 1.46 1.32 1.34 1.49 -
P/RPS 1.46 1.31 1.29 0.88 0.79 0.84 0.98 30.34%
P/EPS 7.52 6.37 6.62 4.61 4.37 5.51 4.19 47.52%
EY 13.29 15.69 15.10 21.69 22.88 18.13 23.89 -32.28%
DY 1.36 1.43 1.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.02 1.06 0.78 0.74 0.77 0.88 11.74%

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