[SUNRISE] YoY Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 61.77%
YoY- 34.2%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 240,932 237,457 186,233 118,866 112,843 55,717 106,324 14.59%
PBT 91,330 105,022 37,586 29,660 24,162 10,098 33,715 18.05%
Tax -28,101 -30,868 -13,085 -8,698 -8,542 -4,294 -9,272 20.28%
NP 63,229 74,154 24,501 20,962 15,620 5,804 24,443 17.15%
-
NP to SH 63,229 74,154 24,501 20,962 15,620 5,804 24,443 17.15%
-
Tax Rate 30.77% 29.39% 34.81% 29.33% 35.35% 42.52% 27.50% -
Total Cost 177,703 163,303 161,732 97,904 97,223 49,913 81,881 13.77%
-
Net Worth 587,786 531,781 344,974 343,215 315,299 295,641 255,643 14.87%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 587,786 531,781 344,974 343,215 315,299 295,641 255,643 14.87%
NOSH 419,847 422,048 196,008 184,524 181,206 181,374 160,781 17.33%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 26.24% 31.23% 13.16% 17.63% 13.84% 10.42% 22.99% -
ROE 10.76% 13.94% 7.10% 6.11% 4.95% 1.96% 9.56% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 57.39 56.26 95.01 64.42 62.27 30.72 66.13 -2.33%
EPS 15.06 17.57 12.50 11.36 8.62 3.20 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.26 1.76 1.86 1.74 1.63 1.59 -2.09%
Adjusted Per Share Value based on latest NOSH - 184,423
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 48.62 47.92 37.58 23.99 22.77 11.24 21.46 14.59%
EPS 12.76 14.96 4.94 4.23 3.15 1.17 4.93 17.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1862 1.0732 0.6962 0.6926 0.6363 0.5966 0.5159 14.87%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 1.78 1.56 2.92 1.11 0.00 0.00 0.00 -
P/RPS 3.10 2.77 3.07 1.72 0.00 0.00 0.00 -
P/EPS 11.82 8.88 23.36 9.77 0.00 0.00 0.00 -
EY 8.46 11.26 4.28 10.23 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.24 1.66 0.60 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 03/05/05 10/05/04 20/05/03 28/05/02 30/05/01 04/05/00 -
Price 1.69 1.44 2.75 1.18 0.00 0.00 0.00 -
P/RPS 2.94 2.56 2.89 1.83 0.00 0.00 0.00 -
P/EPS 11.22 8.20 22.00 10.39 0.00 0.00 0.00 -
EY 8.91 12.20 4.55 9.63 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.14 1.56 0.63 0.00 0.00 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