[SUNRISE] YoY TTM Result on 30-Jun-2002 [#4]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -15.87%
YoY- 24.84%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 367,723 259,136 174,277 166,015 102,374 153,657 19.05%
PBT 150,215 52,528 42,322 39,828 29,412 43,188 28.29%
Tax -45,754 -19,169 -12,439 -14,500 -9,123 -10,851 33.32%
NP 104,461 33,359 29,883 25,328 20,289 32,337 26.41%
-
NP to SH 104,692 33,359 29,883 25,328 20,289 32,337 26.46%
-
Tax Rate 30.46% 36.49% 29.39% 36.41% 31.02% 25.13% -
Total Cost 263,262 225,777 144,394 140,687 82,085 121,320 16.74%
-
Net Worth 561,764 501,396 352,776 327,256 298,753 268,731 15.88%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 15,320 - - 7,242 - -
Div Payout % - 45.93% - - 35.70% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 561,764 501,396 352,776 327,256 298,753 268,731 15.88%
NOSH 422,378 278,553 184,699 182,824 181,062 167,957 20.24%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 28.41% 12.87% 17.15% 15.26% 19.82% 21.04% -
ROE 18.64% 6.65% 8.47% 7.74% 6.79% 12.03% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 87.06 93.03 94.36 90.81 56.54 91.49 -0.98%
EPS 24.79 11.98 16.18 13.85 11.21 19.25 5.18%
DPS 0.00 5.50 0.00 0.00 4.00 0.00 -
NAPS 1.33 1.80 1.91 1.79 1.65 1.60 -3.62%
Adjusted Per Share Value based on latest NOSH - 182,824
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 74.21 52.30 35.17 33.50 20.66 31.01 19.05%
EPS 21.13 6.73 6.03 5.11 4.09 6.53 26.45%
DPS 0.00 3.09 0.00 0.00 1.46 0.00 -
NAPS 1.1337 1.0119 0.7119 0.6604 0.6029 0.5423 15.88%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 - - - -
Price 1.38 2.80 1.34 0.00 0.00 0.00 -
P/RPS 1.59 3.01 1.42 0.00 0.00 0.00 -
P/EPS 5.57 23.38 8.28 0.00 0.00 0.00 -
EY 17.96 4.28 12.07 0.00 0.00 0.00 -
DY 0.00 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.56 0.70 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/05 26/08/04 27/08/03 22/08/02 30/08/01 24/10/00 -
Price 1.51 1.65 1.46 0.00 0.00 0.00 -
P/RPS 1.73 1.77 1.55 0.00 0.00 0.00 -
P/EPS 6.09 13.78 9.02 0.00 0.00 0.00 -
EY 16.41 7.26 11.08 0.00 0.00 0.00 -
DY 0.00 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.92 0.76 0.00 0.00 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