[SUNRISE] YoY Cumulative Quarter Result on 31-Mar-2006 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 50.02%
YoY- -14.73%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 566,575 427,656 384,068 240,932 237,457 186,233 118,866 29.69%
PBT 152,140 145,605 105,849 91,330 105,022 37,586 29,660 31.29%
Tax -39,023 -31,623 -33,628 -28,101 -30,868 -13,085 -8,698 28.39%
NP 113,117 113,982 72,221 63,229 74,154 24,501 20,962 32.40%
-
NP to SH 113,048 115,177 72,769 63,229 74,154 24,501 20,962 32.39%
-
Tax Rate 25.65% 21.72% 31.77% 30.77% 29.39% 34.81% 29.33% -
Total Cost 453,458 313,674 311,847 177,703 163,303 161,732 97,904 29.07%
-
Net Worth 911,992 707,541 562,287 587,786 531,781 344,974 343,215 17.67%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - 30,782 - - - - -
Div Payout % - - 42.30% - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 911,992 707,541 562,287 587,786 531,781 344,974 343,215 17.67%
NOSH 487,696 447,811 410,428 419,847 422,048 196,008 184,524 17.56%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 19.97% 26.65% 18.80% 26.24% 31.23% 13.16% 17.63% -
ROE 12.40% 16.28% 12.94% 10.76% 13.94% 7.10% 6.11% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 116.17 95.50 93.58 57.39 56.26 95.01 64.42 10.31%
EPS 23.18 25.72 17.73 15.06 17.57 12.50 11.36 12.60%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.58 1.37 1.40 1.26 1.76 1.86 0.08%
Adjusted Per Share Value based on latest NOSH - 415,798
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 114.34 86.30 77.51 48.62 47.92 37.58 23.99 29.69%
EPS 22.81 23.24 14.69 12.76 14.96 4.94 4.23 32.38%
DPS 0.00 0.00 6.21 0.00 0.00 0.00 0.00 -
NAPS 1.8405 1.4279 1.1347 1.1862 1.0732 0.6962 0.6926 17.67%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.99 2.18 2.48 1.78 1.56 2.92 1.11 -
P/RPS 0.85 2.28 2.65 3.10 2.77 3.07 1.72 -11.07%
P/EPS 4.27 8.48 13.99 11.82 8.88 23.36 9.77 -12.87%
EY 23.41 11.80 7.15 8.46 11.26 4.28 10.23 14.78%
DY 0.00 0.00 3.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.38 1.81 1.27 1.24 1.66 0.60 -2.04%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 07/05/09 21/05/08 27/04/07 26/05/06 03/05/05 10/05/04 20/05/03 -
Price 1.46 2.52 3.78 1.69 1.44 2.75 1.18 -
P/RPS 1.26 2.64 4.04 2.94 2.56 2.89 1.83 -6.02%
P/EPS 6.30 9.80 21.32 11.22 8.20 22.00 10.39 -7.99%
EY 15.88 10.21 4.69 8.91 12.20 4.55 9.63 8.68%
DY 0.00 0.00 1.98 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.59 2.76 1.21 1.14 1.56 0.63 3.62%

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