[SUNRISE] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 92.62%
YoY- -12.97%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 348,585 401,353 270,692 221,407 152,945 160,814 119,159 19.57%
PBT 97,403 109,431 115,427 63,688 60,270 65,192 25,683 24.85%
Tax -25,644 -26,850 -20,908 -19,886 -18,122 -19,036 -7,998 21.41%
NP 71,759 82,581 94,519 43,802 42,148 46,156 17,685 26.26%
-
NP to SH 71,787 82,482 94,541 44,812 42,148 46,156 17,685 26.27%
-
Tax Rate 26.33% 24.54% 18.11% 31.22% 30.07% 29.20% 31.14% -
Total Cost 276,826 318,772 176,173 177,605 110,797 114,658 101,474 18.18%
-
Net Worth 1,055,254 865,940 694,076 560,680 565,348 502,062 364,928 19.34%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 21,237 - - - -
Div Payout % - - - 47.39% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,055,254 865,940 694,076 560,680 565,348 502,062 364,928 19.34%
NOSH 495,424 483,765 431,103 424,758 421,901 421,901 187,142 17.59%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 20.59% 20.58% 34.92% 19.78% 27.56% 28.70% 14.84% -
ROE 6.80% 9.53% 13.62% 7.99% 7.46% 9.19% 4.85% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 70.36 82.96 62.79 52.13 36.25 38.12 63.67 1.67%
EPS 14.49 17.05 21.93 10.55 9.99 10.94 9.45 7.37%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.13 1.79 1.61 1.32 1.34 1.19 1.95 1.48%
Adjusted Per Share Value based on latest NOSH - 495,236
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 70.35 81.00 54.63 44.68 30.87 32.45 24.05 19.56%
EPS 14.49 16.65 19.08 9.04 8.51 9.31 3.57 26.27%
DPS 0.00 0.00 0.00 4.29 0.00 0.00 0.00 -
NAPS 2.1296 1.7475 1.4007 1.1315 1.1409 1.0132 0.7365 19.33%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.06 1.43 3.20 2.10 1.17 1.71 2.01 -
P/RPS 2.93 1.72 5.10 4.03 3.23 4.49 3.16 -1.25%
P/EPS 14.22 8.39 14.59 19.91 11.71 15.63 21.27 -6.48%
EY 7.03 11.92 6.85 5.02 8.54 6.40 4.70 6.93%
DY 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
P/NAPS 0.97 0.80 1.99 1.59 0.87 1.44 1.03 -0.99%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 28/01/10 04/02/09 24/01/08 25/01/07 10/02/06 27/01/05 06/02/04 -
Price 2.21 1.32 3.16 2.22 1.59 1.75 2.50 -
P/RPS 3.14 1.59 5.03 4.26 4.39 4.59 3.93 -3.66%
P/EPS 15.25 7.74 14.41 21.04 15.92 16.00 26.46 -8.76%
EY 6.56 12.92 6.94 4.75 6.28 6.25 3.78 9.61%
DY 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
P/NAPS 1.04 0.74 1.96 1.68 1.19 1.47 1.28 -3.39%

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