[SUNRISE] YoY Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
03-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 7.11%
YoY- 202.66%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 570,208 512,090 321,242 316,609 248,310 158,488 150,457 24.83%
PBT 194,140 141,132 121,773 140,029 50,114 39,546 32,216 34.86%
Tax -42,164 -44,837 -37,468 -41,157 -17,446 -11,597 -11,389 24.35%
NP 151,976 96,294 84,305 98,872 32,668 27,949 20,826 39.22%
-
NP to SH 153,569 97,025 84,305 98,872 32,668 27,949 20,826 39.47%
-
Tax Rate 21.72% 31.77% 30.77% 29.39% 34.81% 29.33% 35.35% -
Total Cost 418,232 415,796 236,937 217,737 215,642 130,538 129,630 21.53%
-
Net Worth 707,541 562,287 587,786 531,781 344,974 343,215 315,299 14.40%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - 41,042 - - - - - -
Div Payout % - 42.30% - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 707,541 562,287 587,786 531,781 344,974 343,215 315,299 14.40%
NOSH 447,811 410,428 419,847 422,048 196,008 184,524 181,206 16.25%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 26.65% 18.80% 26.24% 31.23% 13.16% 17.63% 13.84% -
ROE 21.70% 17.26% 14.34% 18.59% 9.47% 8.14% 6.61% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 127.33 124.77 76.51 75.02 126.68 85.89 83.03 7.37%
EPS 34.29 23.64 20.08 23.43 16.67 15.15 11.49 19.96%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.37 1.40 1.26 1.76 1.86 1.74 -1.59%
Adjusted Per Share Value based on latest NOSH - 422,292
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 115.07 103.34 64.83 63.89 50.11 31.98 30.36 24.84%
EPS 30.99 19.58 17.01 19.95 6.59 5.64 4.20 39.48%
DPS 0.00 8.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4279 1.1347 1.1862 1.0732 0.6962 0.6926 0.6363 14.40%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 2.18 2.48 1.78 1.56 2.92 1.11 0.00 -
P/RPS 1.71 1.99 2.33 2.08 2.30 1.29 0.00 -
P/EPS 6.36 10.49 8.86 6.66 17.52 7.33 0.00 -
EY 15.73 9.53 11.28 15.02 5.71 13.65 0.00 -
DY 0.00 4.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.81 1.27 1.24 1.66 0.60 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/08 27/04/07 26/05/06 03/05/05 10/05/04 20/05/03 28/05/02 -
Price 2.52 3.78 1.69 1.44 2.75 1.18 0.00 -
P/RPS 1.98 3.03 2.21 1.92 2.17 1.37 0.00 -
P/EPS 7.35 15.99 8.42 6.15 16.50 7.79 0.00 -
EY 13.61 6.25 11.88 16.27 6.06 12.84 0.00 -
DY 0.00 2.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 2.76 1.21 1.14 1.56 0.63 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