[SUNRISE] YoY Quarter Result on 30-Jun-2008 [#4]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 117.43%
YoY- 26.96%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 129,998 237,347 258,174 174,030 118,253 130,266 72,903 10.11%
PBT 52,263 53,620 55,511 51,543 -50,122 45,193 14,942 23.19%
Tax -14,532 -10,389 -9,578 -16,235 -9,113 -14,886 -6,084 15.60%
NP 37,731 43,231 45,933 35,308 -59,235 30,307 8,858 27.30%
-
NP to SH 38,649 43,149 44,869 35,340 -56,659 30,538 8,858 27.81%
-
Tax Rate 27.81% 19.38% 17.25% 31.50% - 32.94% 40.72% -
Total Cost 92,267 194,116 212,241 138,722 177,488 99,959 64,045 6.27%
-
Net Worth 1,095,054 974,811 759,805 610,919 525,468 561,764 501,396 13.89%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 24,774 14,844 - 16,545 - - 15,320 8.33%
Div Payout % 64.10% 34.40% - 46.82% - - 172.96% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,095,054 974,811 759,805 610,919 525,468 561,764 501,396 13.89%
NOSH 495,499 494,827 449,589 424,249 420,374 422,378 278,553 10.07%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 29.02% 18.21% 17.79% 20.29% -50.09% 23.27% 12.15% -
ROE 3.53% 4.43% 5.91% 5.78% -10.78% 5.44% 1.77% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 26.24 47.97 57.42 41.02 28.13 30.84 26.17 0.04%
EPS 7.80 8.72 9.98 8.33 -13.48 7.23 3.18 16.12%
DPS 5.00 3.00 0.00 3.90 0.00 0.00 5.50 -1.57%
NAPS 2.21 1.97 1.69 1.44 1.25 1.33 1.80 3.47%
Adjusted Per Share Value based on latest NOSH - 449,589
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 26.23 47.90 52.10 35.12 23.86 26.29 14.71 10.11%
EPS 7.80 8.71 9.05 7.13 -11.43 6.16 1.79 27.78%
DPS 5.00 3.00 0.00 3.34 0.00 0.00 3.09 8.34%
NAPS 2.2099 1.9673 1.5334 1.2329 1.0604 1.1337 1.0119 13.89%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.86 1.78 1.69 3.84 1.54 1.38 2.80 -
P/RPS 7.09 3.71 2.94 9.36 5.47 4.47 10.70 -6.62%
P/EPS 23.85 20.41 16.93 46.10 -11.43 19.09 88.05 -19.55%
EY 4.19 4.90 5.91 2.17 -8.75 5.24 1.14 24.21%
DY 2.69 1.69 0.00 1.02 0.00 0.00 1.96 5.41%
P/NAPS 0.84 0.90 1.00 2.67 1.23 1.04 1.56 -9.79%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 14/08/09 28/08/08 10/08/07 21/08/06 25/08/05 26/08/04 -
Price 2.05 2.09 1.49 3.36 1.51 1.51 1.65 -
P/RPS 7.81 4.36 2.59 8.19 5.37 4.90 6.30 3.64%
P/EPS 26.28 23.97 14.93 40.34 -11.20 20.89 51.89 -10.71%
EY 3.80 4.17 6.70 2.48 -8.93 4.79 1.93 11.94%
DY 2.44 1.44 0.00 1.16 0.00 0.00 3.33 -5.04%
P/NAPS 0.93 1.06 0.88 2.33 1.21 1.14 0.92 0.18%

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