[SUNRISE] YoY Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 7.85%
YoY- 34.2%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 321,242 316,609 248,310 158,488 150,457 74,289 141,765 14.59%
PBT 121,773 140,029 50,114 39,546 32,216 13,464 44,953 18.05%
Tax -37,468 -41,157 -17,446 -11,597 -11,389 -5,725 -12,362 20.28%
NP 84,305 98,872 32,668 27,949 20,826 7,738 32,590 17.15%
-
NP to SH 84,305 98,872 32,668 27,949 20,826 7,738 32,590 17.15%
-
Tax Rate 30.77% 29.39% 34.81% 29.33% 35.35% 42.52% 27.50% -
Total Cost 236,937 217,737 215,642 130,538 129,630 66,550 109,174 13.77%
-
Net Worth 587,786 531,781 344,974 343,215 315,299 295,641 255,643 14.87%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 587,786 531,781 344,974 343,215 315,299 295,641 255,643 14.87%
NOSH 419,847 422,048 196,008 184,524 181,206 181,374 160,781 17.33%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 26.24% 31.23% 13.16% 17.63% 13.84% 10.42% 22.99% -
ROE 14.34% 18.59% 9.47% 8.14% 6.61% 2.62% 12.75% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 76.51 75.02 126.68 85.89 83.03 40.96 88.17 -2.33%
EPS 20.08 23.43 16.67 15.15 11.49 4.27 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.26 1.76 1.86 1.74 1.63 1.59 -2.09%
Adjusted Per Share Value based on latest NOSH - 184,423
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 64.83 63.89 50.11 31.98 30.36 14.99 28.61 14.59%
EPS 17.01 19.95 6.59 5.64 4.20 1.56 6.58 17.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1862 1.0732 0.6962 0.6926 0.6363 0.5966 0.5159 14.87%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 1.78 1.56 2.92 1.11 0.00 0.00 0.00 -
P/RPS 2.33 2.08 2.30 1.29 0.00 0.00 0.00 -
P/EPS 8.86 6.66 17.52 7.33 0.00 0.00 0.00 -
EY 11.28 15.02 5.71 13.65 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.24 1.66 0.60 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 03/05/05 10/05/04 20/05/03 28/05/02 30/05/01 04/05/00 -
Price 1.69 1.44 2.75 1.18 0.00 0.00 0.00 -
P/RPS 2.21 1.92 2.17 1.37 0.00 0.00 0.00 -
P/EPS 8.42 6.15 16.50 7.79 0.00 0.00 0.00 -
EY 11.88 16.27 6.06 12.84 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.14 1.56 0.63 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