[SUNRISE] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -7.38%
YoY- -34.03%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 158,324 203,148 140,068 118,344 95,808 67,808 73,249 13.69%
PBT 47,159 66,644 29,838 32,999 41,247 34,187 14,626 21.52%
Tax -12,661 -14,155 -10,462 -9,413 -11,889 -10,081 -4,412 19.18%
NP 34,498 52,489 19,376 23,586 29,358 24,106 10,214 22.46%
-
NP to SH 34,518 52,324 19,376 23,926 29,358 24,106 10,214 22.47%
-
Tax Rate 26.85% 21.24% 35.06% 28.53% 28.82% 29.49% 30.17% -
Total Cost 123,826 150,659 120,692 94,758 66,450 43,702 63,035 11.89%
-
Net Worth 1,054,854 876,965 699,447 582,699 565,225 502,384 366,801 19.23%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 11,035 - - - -
Div Payout % - - - 46.13% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,054,854 876,965 699,447 582,699 565,225 502,384 366,801 19.23%
NOSH 495,236 489,925 434,439 441,439 421,810 422,171 188,103 17.49%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 21.79% 25.84% 13.83% 19.93% 30.64% 35.55% 13.94% -
ROE 3.27% 5.97% 2.77% 4.11% 5.19% 4.80% 2.78% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 31.97 41.47 32.24 26.81 22.71 16.06 38.94 -3.23%
EPS 6.97 10.68 4.46 5.42 6.96 5.71 5.43 4.24%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 2.13 1.79 1.61 1.32 1.34 1.19 1.95 1.48%
Adjusted Per Share Value based on latest NOSH - 495,236
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 31.95 41.00 28.27 23.88 19.33 13.68 14.78 13.69%
EPS 6.97 10.56 3.91 4.83 5.92 4.86 2.06 22.50%
DPS 0.00 0.00 0.00 2.23 0.00 0.00 0.00 -
NAPS 2.1288 1.7698 1.4115 1.1759 1.1407 1.0139 0.7402 19.23%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.06 1.43 3.20 2.10 1.17 1.71 2.01 -
P/RPS 6.44 3.45 9.93 7.83 5.15 10.65 5.16 3.75%
P/EPS 29.56 13.39 71.75 38.75 16.81 29.95 37.02 -3.67%
EY 3.38 7.47 1.39 2.58 5.95 3.34 2.70 3.81%
DY 0.00 0.00 0.00 1.19 0.00 0.00 0.00 -
P/NAPS 0.97 0.80 1.99 1.59 0.87 1.44 1.03 -0.99%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 28/01/10 04/02/09 24/01/08 25/01/07 10/02/06 27/01/05 06/02/04 -
Price 2.21 1.32 3.16 2.22 1.59 1.75 2.50 -
P/RPS 6.91 3.18 9.80 8.28 7.00 10.90 6.42 1.23%
P/EPS 31.71 12.36 70.85 40.96 22.84 30.65 46.04 -6.02%
EY 3.15 8.09 1.41 2.44 4.38 3.26 2.17 6.40%
DY 0.00 0.00 0.00 1.13 0.00 0.00 0.00 -
P/NAPS 1.04 0.74 1.96 1.68 1.19 1.47 1.28 -3.39%

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