[SUNRISE] YoY Quarter Result on 31-Dec-2004 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
27-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 9.32%
YoY- 136.01%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 140,068 118,344 95,808 67,808 73,249 41,158 33,041 27.20%
PBT 29,838 32,999 41,247 34,187 14,626 11,379 9,498 21.00%
Tax -10,462 -9,413 -11,889 -10,081 -4,412 -3,096 -1,178 43.88%
NP 19,376 23,586 29,358 24,106 10,214 8,283 8,320 15.12%
-
NP to SH 19,376 23,926 29,358 24,106 10,214 8,283 8,320 15.12%
-
Tax Rate 35.06% 28.53% 28.82% 29.49% 30.17% 27.21% 12.40% -
Total Cost 120,692 94,758 66,450 43,702 63,035 32,875 24,721 30.23%
-
Net Worth 699,447 582,699 565,225 502,384 366,801 334,647 311,773 14.40%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 11,035 - - - - - -
Div Payout % - 46.13% - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 699,447 582,699 565,225 502,384 366,801 334,647 311,773 14.40%
NOSH 434,439 441,439 421,810 422,171 188,103 184,888 181,263 15.67%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 13.83% 19.93% 30.64% 35.55% 13.94% 20.12% 25.18% -
ROE 2.77% 4.11% 5.19% 4.80% 2.78% 2.48% 2.67% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 32.24 26.81 22.71 16.06 38.94 22.26 18.23 9.96%
EPS 4.46 5.42 6.96 5.71 5.43 4.48 4.59 -0.47%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.32 1.34 1.19 1.95 1.81 1.72 -1.09%
Adjusted Per Share Value based on latest NOSH - 422,171
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 28.27 23.88 19.33 13.68 14.78 8.31 6.67 27.19%
EPS 3.91 4.83 5.92 4.86 2.06 1.67 1.68 15.11%
DPS 0.00 2.23 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4115 1.1759 1.1407 1.0139 0.7402 0.6753 0.6292 14.40%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 3.20 2.10 1.17 1.71 2.01 0.00 0.00 -
P/RPS 9.93 7.83 5.15 10.65 5.16 0.00 0.00 -
P/EPS 71.75 38.75 16.81 29.95 37.02 0.00 0.00 -
EY 1.39 2.58 5.95 3.34 2.70 0.00 0.00 -
DY 0.00 1.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.59 0.87 1.44 1.03 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 24/01/08 25/01/07 10/02/06 27/01/05 06/02/04 27/02/03 26/02/02 -
Price 3.16 2.22 1.59 1.75 2.50 1.14 0.00 -
P/RPS 9.80 8.28 7.00 10.90 6.42 5.12 0.00 -
P/EPS 70.85 40.96 22.84 30.65 46.04 25.45 0.00 -
EY 1.41 2.44 4.38 3.26 2.17 3.93 0.00 -
DY 0.00 1.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.68 1.19 1.47 1.28 0.63 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