[SUNRISE] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 8.26%
YoY- 15.09%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 614,325 755,433 570,208 512,090 321,242 316,609 248,310 16.28%
PBT 171,484 202,853 194,140 141,132 121,773 140,029 50,114 22.74%
Tax -44,481 -52,030 -42,164 -44,837 -37,468 -41,157 -17,446 16.87%
NP 127,002 150,822 151,976 96,294 84,305 98,872 32,668 25.38%
-
NP to SH 127,069 150,730 153,569 97,025 84,305 98,872 32,668 25.39%
-
Tax Rate 25.94% 25.65% 21.72% 31.77% 30.77% 29.39% 34.81% -
Total Cost 487,322 604,610 418,232 415,796 236,937 217,737 215,642 14.54%
-
Net Worth 1,074,871 911,992 707,541 562,287 587,786 531,781 344,974 20.84%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - 41,042 - - - -
Div Payout % - - - 42.30% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,074,871 911,992 707,541 562,287 587,786 531,781 344,974 20.84%
NOSH 495,332 487,696 447,811 410,428 419,847 422,048 196,008 16.70%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 20.67% 19.97% 26.65% 18.80% 26.24% 31.23% 13.16% -
ROE 11.82% 16.53% 21.70% 17.26% 14.34% 18.59% 9.47% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 124.02 154.90 127.33 124.77 76.51 75.02 126.68 -0.35%
EPS 25.65 30.91 34.29 23.64 20.08 23.43 16.67 7.44%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.17 1.87 1.58 1.37 1.40 1.26 1.76 3.55%
Adjusted Per Share Value based on latest NOSH - 389,373
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 123.98 152.45 115.07 103.34 64.83 63.89 50.11 16.28%
EPS 25.64 30.42 30.99 19.58 17.01 19.95 6.59 25.39%
DPS 0.00 0.00 0.00 8.28 0.00 0.00 0.00 -
NAPS 2.1692 1.8405 1.4279 1.1347 1.1862 1.0732 0.6962 20.84%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.10 0.99 2.18 2.48 1.78 1.56 2.92 -
P/RPS 1.69 0.64 1.71 1.99 2.33 2.08 2.30 -5.00%
P/EPS 8.19 3.20 6.36 10.49 8.86 6.66 17.52 -11.89%
EY 12.22 31.22 15.73 9.53 11.28 15.02 5.71 13.51%
DY 0.00 0.00 0.00 4.03 0.00 0.00 0.00 -
P/NAPS 0.97 0.53 1.38 1.81 1.27 1.24 1.66 -8.56%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 13/05/10 07/05/09 21/05/08 27/04/07 26/05/06 03/05/05 10/05/04 -
Price 2.08 1.46 2.52 3.78 1.69 1.44 2.75 -
P/RPS 1.68 0.94 1.98 3.03 2.21 1.92 2.17 -4.17%
P/EPS 8.11 4.72 7.35 15.99 8.42 6.15 16.50 -11.15%
EY 12.33 21.17 13.61 6.25 11.88 16.27 6.06 12.56%
DY 0.00 0.00 0.00 2.65 0.00 0.00 0.00 -
P/NAPS 0.96 0.78 1.59 2.76 1.21 1.14 1.56 -7.76%

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