[SUNRISE] YoY Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 2.12%
YoY- 11.63%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 558,098 359,185 367,723 259,136 174,277 166,015 102,374 32.64%
PBT 157,392 41,208 150,215 52,528 42,322 39,828 29,412 32.23%
Tax -49,863 -37,214 -45,862 -19,169 -12,439 -14,500 -9,123 32.70%
NP 107,529 3,994 104,353 33,359 29,883 25,328 20,289 32.02%
-
NP to SH 108,109 6,570 104,692 33,359 29,883 25,328 20,289 32.14%
-
Tax Rate 31.68% 90.31% 30.53% 36.49% 29.39% 36.41% 31.02% -
Total Cost 450,569 355,191 263,370 225,777 144,394 140,687 82,085 32.79%
-
Net Worth 597,379 515,506 565,674 382,947 352,541 325,697 298,900 12.22%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 47,292 24,943 50,657 11,701 - - 7,246 36.68%
Div Payout % 43.75% 379.66% 48.39% 35.08% - - 35.71% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 597,379 515,506 565,674 382,947 352,541 325,697 298,900 12.22%
NOSH 414,846 415,730 422,145 212,748 184,576 181,954 181,151 14.80%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 19.27% 1.11% 28.38% 12.87% 17.15% 15.26% 19.82% -
ROE 18.10% 1.27% 18.51% 8.71% 8.48% 7.78% 6.79% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 134.53 86.40 87.11 121.80 94.42 91.24 56.51 15.54%
EPS 26.06 1.58 24.80 15.68 16.19 13.92 11.20 15.10%
DPS 11.40 6.00 12.00 5.50 0.00 0.00 4.00 19.06%
NAPS 1.44 1.24 1.34 1.80 1.91 1.79 1.65 -2.24%
Adjusted Per Share Value based on latest NOSH - 278,553
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 112.63 72.49 74.21 52.30 35.17 33.50 20.66 32.64%
EPS 21.82 1.33 21.13 6.73 6.03 5.11 4.09 32.17%
DPS 9.54 5.03 10.22 2.36 0.00 0.00 1.46 36.71%
NAPS 1.2056 1.0403 1.1416 0.7728 0.7115 0.6573 0.6032 12.22%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 3.84 1.54 1.38 2.80 1.34 0.00 0.00 -
P/RPS 2.85 1.78 1.58 2.30 1.42 0.00 0.00 -
P/EPS 14.74 97.45 5.56 17.86 8.28 0.00 0.00 -
EY 6.79 1.03 17.97 5.60 12.08 0.00 0.00 -
DY 2.97 3.90 8.70 1.96 0.00 0.00 0.00 -
P/NAPS 2.67 1.24 1.03 1.56 0.70 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 10/08/07 21/08/06 25/08/05 26/08/04 27/08/03 22/08/02 30/08/01 -
Price 3.36 1.51 1.51 1.65 1.46 0.00 0.00 -
P/RPS 2.50 1.75 1.73 1.35 1.55 0.00 0.00 -
P/EPS 12.89 95.55 6.09 10.52 9.02 0.00 0.00 -
EY 7.76 1.05 16.42 9.50 11.09 0.00 0.00 -
DY 3.39 3.97 7.95 3.33 0.00 0.00 0.00 -
P/NAPS 2.33 1.22 1.13 0.92 0.76 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