[SUNRISE] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
06-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 18.36%
YoY- 36.48%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 442,814 305,890 321,628 238,318 154,656 123,482 76,044 34.11%
PBT 127,376 120,540 130,384 51,366 36,360 27,918 17,122 39.69%
Tax -39,772 -36,244 -38,072 -15,996 -10,444 -5,262 -6,608 34.85%
NP 87,604 84,296 92,312 35,370 25,916 22,656 10,514 42.36%
-
NP to SH 89,624 84,296 92,312 35,370 25,916 22,656 10,514 42.90%
-
Tax Rate 31.22% 30.07% 29.20% 31.14% 28.72% 18.85% 38.59% -
Total Cost 355,210 221,594 229,316 202,948 128,740 100,826 65,530 32.52%
-
Net Worth 560,680 565,348 502,062 364,928 334,102 311,746 295,479 11.26%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 42,475 - - - - - - -
Div Payout % 47.39% - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 560,680 565,348 502,062 364,928 334,102 311,746 295,479 11.26%
NOSH 424,758 421,901 421,901 187,142 184,586 181,248 181,275 15.24%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 19.78% 27.56% 28.70% 14.84% 16.76% 18.35% 13.83% -
ROE 15.98% 14.91% 18.39% 9.69% 7.76% 7.27% 3.56% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 104.25 72.50 76.23 127.35 83.78 68.13 41.95 16.37%
EPS 21.10 19.98 21.88 18.90 14.04 12.50 5.80 24.00%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.34 1.19 1.95 1.81 1.72 1.63 -3.45%
Adjusted Per Share Value based on latest NOSH - 188,103
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 89.36 61.73 64.91 48.09 31.21 24.92 15.35 34.10%
EPS 18.09 17.01 18.63 7.14 5.23 4.57 2.12 42.92%
DPS 8.57 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1315 1.1409 1.0132 0.7365 0.6742 0.6291 0.5963 11.26%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 2.10 1.17 1.71 2.01 0.00 0.00 0.00 -
P/RPS 2.01 1.61 2.24 1.58 0.00 0.00 0.00 -
P/EPS 9.95 5.86 7.82 10.63 0.00 0.00 0.00 -
EY 10.05 17.08 12.80 9.40 0.00 0.00 0.00 -
DY 4.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 0.87 1.44 1.03 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 25/01/07 10/02/06 27/01/05 06/02/04 27/02/03 26/02/02 28/02/01 -
Price 2.22 1.59 1.75 2.50 1.14 0.00 0.00 -
P/RPS 2.13 2.19 2.30 1.96 1.36 0.00 0.00 -
P/EPS 10.52 7.96 8.00 13.23 8.12 0.00 0.00 -
EY 9.50 12.57 12.50 7.56 12.32 0.00 0.00 -
DY 4.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.19 1.47 1.28 0.63 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