[SUNRISE] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
03-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 9.65%
YoY- -1.48%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 685,088 761,044 792,820 522,496 412,252 228,548 372,024 10.70%
PBT 208,856 200,976 171,148 342,356 122,756 76,092 124,020 9.07%
Tax -61,984 -51,932 -50,780 -41,784 -41,892 -24,932 -35,820 9.56%
NP 146,872 149,044 120,368 300,572 80,864 51,160 88,200 8.86%
-
NP to SH 146,872 149,076 120,632 300,660 83,544 51,160 88,200 8.86%
-
Tax Rate 29.68% 25.84% 29.67% 12.20% 34.13% 32.77% 28.88% -
Total Cost 538,216 612,000 672,452 221,924 331,388 177,388 283,824 11.24%
-
Net Worth 1,129,784 1,020,932 819,047 688,403 529,274 574,072 480,630 15.30%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 528,620 - - - 40,713 - - -
Div Payout % 359.92% - - - 48.73% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,129,784 1,020,932 819,047 688,403 529,274 574,072 480,630 15.30%
NOSH 495,519 495,598 473,437 430,251 407,134 422,112 421,606 2.72%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 21.44% 19.58% 15.18% 57.53% 19.62% 22.38% 23.71% -
ROE 13.00% 14.60% 14.73% 43.68% 15.78% 8.91% 18.35% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 138.26 153.56 167.46 121.44 101.26 54.14 88.24 7.76%
EPS 29.64 30.08 25.48 69.88 20.52 12.12 20.92 5.97%
DPS 106.68 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.28 2.06 1.73 1.60 1.30 1.36 1.14 12.24%
Adjusted Per Share Value based on latest NOSH - 495,519
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 138.26 153.59 160.00 105.44 83.20 46.12 75.08 10.70%
EPS 29.64 30.08 24.34 60.68 16.86 10.32 17.80 8.86%
DPS 106.68 0.00 0.00 0.00 8.22 0.00 0.00 -
NAPS 2.28 2.0603 1.6529 1.3893 1.0681 1.1585 0.97 15.30%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.11 2.16 1.44 3.50 1.48 1.44 1.74 -
P/RPS 1.53 1.41 0.86 2.88 1.46 2.66 1.97 -4.12%
P/EPS 7.12 7.18 5.65 5.01 7.21 11.88 8.32 -2.56%
EY 14.05 13.93 17.69 19.97 13.86 8.42 12.02 2.63%
DY 50.56 0.00 0.00 0.00 6.76 0.00 0.00 -
P/NAPS 0.93 1.05 0.83 2.19 1.14 1.06 1.53 -7.95%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 03/11/10 02/11/09 27/11/08 23/10/07 28/11/06 26/10/05 28/10/04 -
Price 2.52 2.10 1.34 3.36 1.85 1.40 1.69 -
P/RPS 1.82 1.37 0.80 2.77 1.83 2.59 1.92 -0.88%
P/EPS 8.50 6.98 5.26 4.81 9.02 11.55 8.08 0.84%
EY 11.76 14.32 19.01 20.80 11.09 8.66 12.38 -0.85%
DY 42.33 0.00 0.00 0.00 5.41 0.00 0.00 -
P/NAPS 1.11 1.02 0.77 2.10 1.42 1.03 1.48 -4.67%

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