[SUNRISE] YoY TTM Result on 30-Jun-2003 [#4]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -2.57%
YoY- 17.98%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 359,185 367,723 259,136 174,277 166,015 102,374 153,657 15.19%
PBT 41,208 150,215 52,528 42,322 39,828 29,412 43,188 -0.77%
Tax -37,214 -45,754 -19,169 -12,439 -14,500 -9,123 -10,851 22.79%
NP 3,994 104,461 33,359 29,883 25,328 20,289 32,337 -29.41%
-
NP to SH 6,570 104,692 33,359 29,883 25,328 20,289 32,337 -23.31%
-
Tax Rate 90.31% 30.46% 36.49% 29.39% 36.41% 31.02% 25.13% -
Total Cost 355,191 263,262 225,777 144,394 140,687 82,085 121,320 19.59%
-
Net Worth 525,468 561,764 501,396 352,776 327,256 298,753 268,731 11.81%
Dividend
30/06/06 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
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 525,468 561,764 501,396 352,776 327,256 298,753 268,731 11.81%
NOSH 420,374 422,378 278,553 184,699 182,824 181,062 167,957 16.51%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.11% 28.41% 12.87% 17.15% 15.26% 19.82% 21.04% -
ROE 1.25% 18.64% 6.65% 8.47% 7.74% 6.79% 12.03% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 85.44 87.06 93.03 94.36 90.81 56.54 91.49 -1.13%
EPS 1.56 24.79 11.98 16.18 13.85 11.21 19.25 -34.20%
DPS 0.00 0.00 5.50 0.00 0.00 4.00 0.00 -
NAPS 1.25 1.33 1.80 1.91 1.79 1.65 1.60 -4.02%
Adjusted Per Share Value based on latest NOSH - 184,699
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 72.49 74.21 52.30 35.17 33.50 20.66 31.01 15.19%
EPS 1.33 21.13 6.73 6.03 5.11 4.09 6.53 -23.28%
DPS 0.00 0.00 3.09 0.00 0.00 1.46 0.00 -
NAPS 1.0604 1.1337 1.0119 0.7119 0.6604 0.6029 0.5423 11.81%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 1.54 1.38 2.80 1.34 0.00 0.00 0.00 -
P/RPS 1.80 1.59 3.01 1.42 0.00 0.00 0.00 -
P/EPS 98.54 5.57 23.38 8.28 0.00 0.00 0.00 -
EY 1.01 17.96 4.28 12.07 0.00 0.00 0.00 -
DY 0.00 0.00 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.04 1.56 0.70 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 21/08/06 25/08/05 26/08/04 27/08/03 22/08/02 30/08/01 24/10/00 -
Price 1.51 1.51 1.65 1.46 0.00 0.00 0.00 -
P/RPS 1.77 1.73 1.77 1.55 0.00 0.00 0.00 -
P/EPS 96.62 6.09 13.78 9.02 0.00 0.00 0.00 -
EY 1.04 16.41 7.26 11.08 0.00 0.00 0.00 -
DY 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 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