[SUNRISE] YoY Quarter Result on 30-Sep-2006 [#1]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 136.86%
YoY- 63.3%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 190,261 198,205 130,624 103,063 57,137 93,006 45,910 26.71%
PBT 50,244 42,787 85,589 30,689 19,023 31,005 11,057 28.66%
Tax -12,983 -12,695 -10,446 -10,473 -6,233 -8,955 -3,586 23.89%
NP 37,261 30,092 75,143 20,216 12,790 22,050 7,471 30.67%
-
NP to SH 37,269 30,158 75,165 20,886 12,790 22,050 7,471 30.68%
-
Tax Rate 25.84% 29.67% 12.20% 34.13% 32.77% 28.88% 32.43% -
Total Cost 153,000 168,113 55,481 82,847 44,347 70,956 38,439 25.86%
-
Net Worth 1,020,932 819,047 688,403 529,274 574,072 480,630 362,399 18.82%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - 10,178 - - - -
Div Payout % - - - 48.73% - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,020,932 819,047 688,403 529,274 574,072 480,630 362,399 18.82%
NOSH 495,598 473,437 430,251 407,134 422,112 421,606 185,845 17.74%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 19.58% 15.18% 57.53% 19.62% 22.38% 23.71% 16.27% -
ROE 3.65% 3.68% 10.92% 3.95% 2.23% 4.59% 2.06% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 38.39 41.87 30.36 25.31 13.54 22.06 24.70 7.61%
EPS 7.52 6.37 17.47 5.13 3.03 5.23 4.02 10.99%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 2.06 1.73 1.60 1.30 1.36 1.14 1.95 0.91%
Adjusted Per Share Value based on latest NOSH - 407,134
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 38.40 40.00 26.36 20.80 11.53 18.77 9.27 26.70%
EPS 7.52 6.09 15.17 4.21 2.58 4.45 1.51 30.64%
DPS 0.00 0.00 0.00 2.05 0.00 0.00 0.00 -
NAPS 2.0603 1.6529 1.3893 1.0681 1.1585 0.97 0.7314 18.82%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.16 1.44 3.50 1.48 1.44 1.74 1.41 -
P/RPS 5.63 3.44 11.53 5.85 10.64 7.89 5.71 -0.23%
P/EPS 28.72 22.61 20.03 28.85 47.52 33.27 35.07 -3.27%
EY 3.48 4.42 4.99 3.47 2.10 3.01 2.85 3.38%
DY 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
P/NAPS 1.05 0.83 2.19 1.14 1.06 1.53 0.72 6.48%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 02/11/09 27/11/08 23/10/07 28/11/06 26/10/05 28/10/04 27/10/03 -
Price 2.10 1.34 3.36 1.85 1.40 1.69 1.68 -
P/RPS 5.47 3.20 11.07 7.31 10.34 7.66 6.80 -3.55%
P/EPS 27.93 21.04 19.23 36.06 46.20 32.31 41.79 -6.48%
EY 3.58 4.75 5.20 2.77 2.16 3.09 2.39 6.95%
DY 0.00 0.00 0.00 1.35 0.00 0.00 0.00 -
P/NAPS 1.02 0.77 2.10 1.42 1.03 1.48 0.86 2.88%

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