[SUNRISE] YoY Annual (Unaudited) Result on 30-Jun-2003 [#4]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
YoY- 17.98%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 359,185 367,723 259,136 174,277 166,015 102,374 153,657 15.19%
PBT 41,208 150,215 52,528 42,322 39,828 29,412 43,188 -0.77%
Tax -37,214 -45,862 -19,169 -12,439 -14,500 -9,123 -10,851 22.79%
NP 3,994 104,353 33,359 29,883 25,328 20,289 32,337 -29.41%
-
NP to SH 6,570 104,692 33,359 29,883 25,328 20,289 32,337 -23.31%
-
Tax Rate 90.31% 30.53% 36.49% 29.39% 36.41% 31.02% 25.13% -
Total Cost 355,191 263,370 225,777 144,394 140,687 82,085 121,320 19.59%
-
Net Worth 515,506 565,674 382,947 352,541 325,697 298,900 269,474 11.41%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 24,943 50,657 11,701 - - 7,246 - -
Div Payout % 379.66% 48.39% 35.08% - - 35.71% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 515,506 565,674 382,947 352,541 325,697 298,900 269,474 11.41%
NOSH 415,730 422,145 212,748 184,576 181,954 181,151 168,421 16.24%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.11% 28.38% 12.87% 17.15% 15.26% 19.82% 21.04% -
ROE 1.27% 18.51% 8.71% 8.48% 7.78% 6.79% 12.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 86.40 87.11 121.80 94.42 91.24 56.51 91.23 -0.90%
EPS 1.58 24.80 15.68 16.19 13.92 11.20 19.20 -34.03%
DPS 6.00 12.00 5.50 0.00 0.00 4.00 0.00 -
NAPS 1.24 1.34 1.80 1.91 1.79 1.65 1.60 -4.15%
Adjusted Per Share Value based on latest NOSH - 184,699
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 72.49 74.21 52.30 35.17 33.50 20.66 31.01 15.19%
EPS 1.33 21.13 6.73 6.03 5.11 4.09 6.53 -23.28%
DPS 5.03 10.22 2.36 0.00 0.00 1.46 0.00 -
NAPS 1.0403 1.1416 0.7728 0.7115 0.6573 0.6032 0.5438 11.41%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 1.54 1.38 2.80 1.34 0.00 0.00 0.00 -
P/RPS 1.78 1.58 2.30 1.42 0.00 0.00 0.00 -
P/EPS 97.45 5.56 17.86 8.28 0.00 0.00 0.00 -
EY 1.03 17.97 5.60 12.08 0.00 0.00 0.00 -
DY 3.90 8.70 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.03 1.56 0.70 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 21/08/06 25/08/05 26/08/04 27/08/03 22/08/02 30/08/01 24/10/00 -
Price 1.51 1.51 1.65 1.46 0.00 0.00 0.00 -
P/RPS 1.75 1.73 1.35 1.55 0.00 0.00 0.00 -
P/EPS 95.55 6.09 10.52 9.02 0.00 0.00 0.00 -
EY 1.05 16.42 9.50 11.09 0.00 0.00 0.00 -
DY 3.97 7.95 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.13 0.92 0.76 0.00 0.00 0.00 -

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
Post a Comment