[SUNRISE] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
10-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -7.64%
YoY- 16.88%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 512,090 321,242 316,609 248,310 158,488 150,457 74,289 37.93%
PBT 141,132 121,773 140,029 50,114 39,546 32,216 13,464 47.91%
Tax -44,837 -37,468 -41,157 -17,446 -11,597 -11,389 -5,725 40.89%
NP 96,294 84,305 98,872 32,668 27,949 20,826 7,738 52.19%
-
NP to SH 97,025 84,305 98,872 32,668 27,949 20,826 7,738 52.39%
-
Tax Rate 31.77% 30.77% 29.39% 34.81% 29.33% 35.35% 42.52% -
Total Cost 415,796 236,937 217,737 215,642 130,538 129,630 66,550 35.69%
-
Net Worth 562,287 587,786 531,781 344,974 343,215 315,299 295,641 11.30%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 41,042 - - - - - - -
Div Payout % 42.30% - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 562,287 587,786 531,781 344,974 343,215 315,299 295,641 11.30%
NOSH 410,428 419,847 422,048 196,008 184,524 181,206 181,374 14.57%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 18.80% 26.24% 31.23% 13.16% 17.63% 13.84% 10.42% -
ROE 17.26% 14.34% 18.59% 9.47% 8.14% 6.61% 2.62% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 124.77 76.51 75.02 126.68 85.89 83.03 40.96 20.38%
EPS 23.64 20.08 23.43 16.67 15.15 11.49 4.27 32.98%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.40 1.26 1.76 1.86 1.74 1.63 -2.85%
Adjusted Per Share Value based on latest NOSH - 223,475
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 103.34 64.83 63.89 50.11 31.98 30.36 14.99 37.93%
EPS 19.58 17.01 19.95 6.59 5.64 4.20 1.56 52.41%
DPS 8.28 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1347 1.1862 1.0732 0.6962 0.6926 0.6363 0.5966 11.30%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 2.48 1.78 1.56 2.92 1.11 0.00 0.00 -
P/RPS 1.99 2.33 2.08 2.30 1.29 0.00 0.00 -
P/EPS 10.49 8.86 6.66 17.52 7.33 0.00 0.00 -
EY 9.53 11.28 15.02 5.71 13.65 0.00 0.00 -
DY 4.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.27 1.24 1.66 0.60 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 27/04/07 26/05/06 03/05/05 10/05/04 20/05/03 28/05/02 30/05/01 -
Price 3.78 1.69 1.44 2.75 1.18 0.00 0.00 -
P/RPS 3.03 2.21 1.92 2.17 1.37 0.00 0.00 -
P/EPS 15.99 8.42 6.15 16.50 7.79 0.00 0.00 -
EY 6.25 11.88 16.27 6.06 12.84 0.00 0.00 -
DY 2.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 1.21 1.14 1.56 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