[SUNRISE] YoY Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 38.59%
YoY- 14.39%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 305,890 321,628 238,318 154,656 123,482 76,044 174,510 -0.59%
PBT 120,540 130,384 51,366 36,360 27,918 17,122 49,336 -0.94%
Tax -36,244 -38,072 -15,996 -10,444 -5,262 -6,608 -15,292 -0.91%
NP 84,296 92,312 35,370 25,916 22,656 10,514 34,044 -0.95%
-
NP to SH 84,296 92,312 35,370 25,916 22,656 10,514 34,044 -0.95%
-
Tax Rate 30.07% 29.20% 31.14% 28.72% 18.85% 38.59% 31.00% -
Total Cost 221,594 229,316 202,948 128,740 100,826 65,530 140,466 -0.48%
-
Net Worth 565,348 502,062 364,928 334,102 311,746 295,479 242,780 -0.89%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 565,348 502,062 364,928 334,102 311,746 295,479 242,780 -0.89%
NOSH 421,901 421,901 187,142 184,586 181,248 181,275 160,781 -1.02%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 27.56% 28.70% 14.84% 16.76% 18.35% 13.83% 19.51% -
ROE 14.91% 18.39% 9.69% 7.76% 7.27% 3.56% 14.02% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 72.50 76.23 127.35 83.78 68.13 41.95 108.54 0.42%
EPS 19.98 21.88 18.90 14.04 12.50 5.80 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.19 1.95 1.81 1.72 1.63 1.51 0.12%
Adjusted Per Share Value based on latest NOSH - 184,888
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 61.73 64.91 48.09 31.21 24.92 15.35 35.22 -0.59%
EPS 17.01 18.63 7.14 5.23 4.57 2.12 6.87 -0.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1409 1.0132 0.7365 0.6742 0.6291 0.5963 0.49 -0.89%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - - -
Price 1.17 1.71 2.01 0.00 0.00 0.00 0.00 -
P/RPS 1.61 2.24 1.58 0.00 0.00 0.00 0.00 -100.00%
P/EPS 5.86 7.82 10.63 0.00 0.00 0.00 0.00 -100.00%
EY 17.08 12.80 9.40 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.44 1.03 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 10/02/06 27/01/05 06/02/04 27/02/03 26/02/02 28/02/01 29/02/00 -
Price 1.59 1.75 2.50 1.14 0.00 0.00 0.00 -
P/RPS 2.19 2.30 1.96 1.36 0.00 0.00 0.00 -100.00%
P/EPS 7.96 8.00 13.23 8.12 0.00 0.00 0.00 -100.00%
EY 12.57 12.50 7.56 12.32 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.47 1.28 0.63 0.00 0.00 0.00 -100.00%

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