[SUNRISE] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
02-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -76.14%
YoY- 23.58%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 171,272 190,261 198,205 130,624 103,063 57,137 93,006 10.70%
PBT 52,214 50,244 42,787 85,589 30,689 19,023 31,005 9.07%
Tax -15,496 -12,983 -12,695 -10,446 -10,473 -6,233 -8,955 9.56%
NP 36,718 37,261 30,092 75,143 20,216 12,790 22,050 8.86%
-
NP to SH 36,718 37,269 30,158 75,165 20,886 12,790 22,050 8.86%
-
Tax Rate 29.68% 25.84% 29.67% 12.20% 34.13% 32.77% 28.88% -
Total Cost 134,554 153,000 168,113 55,481 82,847 44,347 70,956 11.24%
-
Net Worth 1,129,784 1,020,932 819,047 688,403 529,274 574,072 480,630 15.30%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 132,155 - - - 10,178 - - -
Div Payout % 359.92% - - - 48.73% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,129,784 1,020,932 819,047 688,403 529,274 574,072 480,630 15.30%
NOSH 495,519 495,598 473,437 430,251 407,134 422,112 421,606 2.72%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 21.44% 19.58% 15.18% 57.53% 19.62% 22.38% 23.71% -
ROE 3.25% 3.65% 3.68% 10.92% 3.95% 2.23% 4.59% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 34.56 38.39 41.87 30.36 25.31 13.54 22.06 7.76%
EPS 7.41 7.52 6.37 17.47 5.13 3.03 5.23 5.97%
DPS 26.67 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 2.28 2.06 1.73 1.60 1.30 1.36 1.14 12.24%
Adjusted Per Share Value based on latest NOSH - 495,598
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 34.56 38.40 40.00 26.36 20.80 11.53 18.77 10.70%
EPS 7.41 7.52 6.09 15.17 4.21 2.58 4.45 8.86%
DPS 26.67 0.00 0.00 0.00 2.05 0.00 0.00 -
NAPS 2.28 2.0603 1.6529 1.3893 1.0681 1.1585 0.97 15.30%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.11 2.16 1.44 3.50 1.48 1.44 1.74 -
P/RPS 6.10 5.63 3.44 11.53 5.85 10.64 7.89 -4.19%
P/EPS 28.48 28.72 22.61 20.03 28.85 47.52 33.27 -2.55%
EY 3.51 3.48 4.42 4.99 3.47 2.10 3.01 2.59%
DY 12.64 0.00 0.00 0.00 1.69 0.00 0.00 -
P/NAPS 0.93 1.05 0.83 2.19 1.14 1.06 1.53 -7.95%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 03/11/10 02/11/09 27/11/08 23/10/07 28/11/06 26/10/05 28/10/04 -
Price 2.52 2.10 1.34 3.36 1.85 1.40 1.69 -
P/RPS 7.29 5.47 3.20 11.07 7.31 10.34 7.66 -0.82%
P/EPS 34.01 27.93 21.04 19.23 36.06 46.20 32.31 0.85%
EY 2.94 3.58 4.75 5.20 2.77 2.16 3.09 -0.82%
DY 10.58 0.00 0.00 0.00 1.35 0.00 0.00 -
P/NAPS 1.11 1.02 0.77 2.10 1.42 1.03 1.48 -4.67%

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