[SUNRISE] YoY Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
27-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 109.32%
YoY- 160.99%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 270,692 221,407 152,945 160,814 119,159 77,328 61,741 27.91%
PBT 115,427 63,688 60,270 65,192 25,683 18,180 13,959 42.18%
Tax -20,908 -19,886 -18,122 -19,036 -7,998 -5,222 -2,631 41.24%
NP 94,519 43,802 42,148 46,156 17,685 12,958 11,328 42.39%
-
NP to SH 94,541 44,812 42,148 46,156 17,685 12,958 11,328 42.39%
-
Tax Rate 18.11% 31.22% 30.07% 29.20% 31.14% 28.72% 18.85% -
Total Cost 176,173 177,605 110,797 114,658 101,474 64,370 50,413 23.17%
-
Net Worth 694,076 560,680 565,348 502,062 364,928 334,102 311,746 14.26%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 21,237 - - - - - -
Div Payout % - 47.39% - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 694,076 560,680 565,348 502,062 364,928 334,102 311,746 14.26%
NOSH 431,103 424,758 421,901 421,901 187,142 184,586 181,248 15.52%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 34.92% 19.78% 27.56% 28.70% 14.84% 16.76% 18.35% -
ROE 13.62% 7.99% 7.46% 9.19% 4.85% 3.88% 3.63% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 62.79 52.13 36.25 38.12 63.67 41.89 34.06 10.72%
EPS 21.93 10.55 9.99 10.94 9.45 7.02 6.25 23.25%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.32 1.34 1.19 1.95 1.81 1.72 -1.09%
Adjusted Per Share Value based on latest NOSH - 422,171
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 54.63 44.68 30.87 32.45 24.05 15.61 12.46 27.91%
EPS 19.08 9.04 8.51 9.31 3.57 2.62 2.29 42.35%
DPS 0.00 4.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4007 1.1315 1.1409 1.0132 0.7365 0.6742 0.6291 14.26%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 3.20 2.10 1.17 1.71 2.01 0.00 0.00 -
P/RPS 5.10 4.03 3.23 4.49 3.16 0.00 0.00 -
P/EPS 14.59 19.91 11.71 15.63 21.27 0.00 0.00 -
EY 6.85 5.02 8.54 6.40 4.70 0.00 0.00 -
DY 0.00 2.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.59 0.87 1.44 1.03 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 24/01/08 25/01/07 10/02/06 27/01/05 06/02/04 27/02/03 26/02/02 -
Price 3.16 2.22 1.59 1.75 2.50 1.14 0.00 -
P/RPS 5.03 4.26 4.39 4.59 3.93 2.72 0.00 -
P/EPS 14.41 21.04 15.92 16.00 26.46 16.24 0.00 -
EY 6.94 4.75 6.28 6.25 3.78 6.16 0.00 -
DY 0.00 2.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.68 1.19 1.47 1.28 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