[SUNRISE] YoY 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- -28.19%
YoY- -24.71%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 165,222 156,964 162,661 87,987 76,643 67,074 41,538 25.84%
PBT 42,709 30,178 42,161 31,060 39,830 11,903 11,480 24.45%
Tax -12,173 -10,715 -13,742 -9,979 -11,832 -5,087 -3,476 23.20%
NP 30,536 19,463 28,419 21,081 27,998 6,816 8,004 24.97%
-
NP to SH 30,566 20,636 27,957 21,081 27,998 6,816 8,004 24.99%
-
Tax Rate 28.50% 35.51% 32.59% 32.13% 29.71% 42.74% 30.28% -
Total Cost 134,686 137,501 134,242 66,906 48,645 60,258 33,534 26.05%
-
Net Worth 932,437 860,287 533,441 582,118 532,088 393,316 343,028 18.11%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - 9,734 - - - - -
Div Payout % - - 34.82% - - - - -
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 932,437 860,287 533,441 582,118 532,088 393,316 343,028 18.11%
NOSH 498,629 544,485 389,373 415,798 422,292 223,475 184,423 18.01%
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 18.48% 12.40% 17.47% 23.96% 36.53% 10.16% 19.27% -
ROE 3.28% 2.40% 5.24% 3.62% 5.26% 1.73% 2.33% -
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 33.14 28.83 41.78 21.16 18.15 30.01 22.52 6.64%
EPS 6.13 3.79 7.18 5.07 6.63 3.05 4.34 5.91%
DPS 0.00 0.00 2.50 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 33.34 31.68 32.83 17.76 15.47 13.54 8.38 25.85%
EPS 6.17 4.16 5.64 4.25 5.65 1.38 1.62 24.94%
DPS 0.00 0.00 1.96 0.00 0.00 0.00 0.00 -
NAPS 1.8817 1.7361 1.0765 1.1748 1.0738 0.7937 0.6923 18.11%
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 2.99 7.56 5.94 8.41 8.60 9.73 4.93 -7.98%
P/EPS 16.15 57.52 34.54 35.11 23.53 95.74 25.58 -7.37%
EY 6.19 1.74 2.90 2.85 4.25 1.04 3.91 7.94%
DY 0.00 0.00 1.01 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 4.41 8.74 9.05 7.99 7.93 9.16 5.24 -2.83%
P/EPS 23.82 66.49 52.65 33.33 21.72 90.16 27.19 -2.17%
EY 4.20 1.50 1.90 3.00 4.60 1.11 3.68 2.22%
DY 0.00 0.00 0.66 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