[SUNRISE] YoY Quarter Result on 31-Mar-2009 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
07-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -41.58%
YoY- 48.12%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 112,159 165,222 156,964 162,661 87,987 76,643 67,074 8.94%
PBT 31,210 42,709 30,178 42,161 31,060 39,830 11,903 17.41%
Tax -7,717 -12,173 -10,715 -13,742 -9,979 -11,832 -5,087 7.18%
NP 23,493 30,536 19,463 28,419 21,081 27,998 6,816 22.89%
-
NP to SH 23,515 30,566 20,636 27,957 21,081 27,998 6,816 22.91%
-
Tax Rate 24.73% 28.50% 35.51% 32.59% 32.13% 29.71% 42.74% -
Total Cost 88,666 134,686 137,501 134,242 66,906 48,645 60,258 6.64%
-
Net Worth 1,074,264 932,437 860,287 533,441 582,118 532,088 393,316 18.22%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - 9,734 - - - -
Div Payout % - - - 34.82% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,074,264 932,437 860,287 533,441 582,118 532,088 393,316 18.22%
NOSH 495,052 498,629 544,485 389,373 415,798 422,292 223,475 14.16%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 20.95% 18.48% 12.40% 17.47% 23.96% 36.53% 10.16% -
ROE 2.19% 3.28% 2.40% 5.24% 3.62% 5.26% 1.73% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 22.66 33.14 28.83 41.78 21.16 18.15 30.01 -4.57%
EPS 4.75 6.13 3.79 7.18 5.07 6.63 3.05 7.65%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 2.17 1.87 1.58 1.37 1.40 1.26 1.76 3.55%
Adjusted Per Share Value based on latest NOSH - 498,629
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 22.63 33.34 31.68 32.83 17.76 15.47 13.54 8.93%
EPS 4.75 6.17 4.16 5.64 4.25 5.65 1.38 22.86%
DPS 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
NAPS 2.168 1.8817 1.7361 1.0765 1.1748 1.0738 0.7937 18.22%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.10 0.99 2.18 2.48 1.78 1.56 2.92 -
P/RPS 9.27 2.99 7.56 5.94 8.41 8.60 9.73 -0.80%
P/EPS 44.21 16.15 57.52 34.54 35.11 23.53 95.74 -12.07%
EY 2.26 6.19 1.74 2.90 2.85 4.25 1.04 13.80%
DY 0.00 0.00 0.00 1.01 0.00 0.00 0.00 -
P/NAPS 0.97 0.53 1.38 1.81 1.27 1.24 1.66 -8.56%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 13/05/10 07/05/09 21/05/08 27/04/07 26/05/06 03/05/05 10/05/04 -
Price 2.08 1.46 2.52 3.78 1.69 1.44 2.75 -
P/RPS 9.18 4.41 8.74 9.05 7.99 7.93 9.16 0.03%
P/EPS 43.79 23.82 66.49 52.65 33.33 21.72 90.16 -11.33%
EY 2.28 4.20 1.50 1.90 3.00 4.60 1.11 12.74%
DY 0.00 0.00 0.00 0.66 0.00 0.00 0.00 -
P/NAPS 0.96 0.78 1.59 2.76 1.21 1.14 1.56 -7.76%

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