[SUNRISE] YoY TTM Result on 30-Jun-2005 [#4]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 26.12%
YoY- 213.83%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 685,830 558,098 359,185 367,723 259,136 174,277 166,015 26.64%
PBT 201,116 157,392 41,208 150,215 52,528 42,322 39,828 30.94%
Tax -41,201 -49,863 -37,214 -45,754 -19,169 -12,439 -14,500 18.99%
NP 159,915 107,529 3,994 104,461 33,359 29,883 25,328 35.91%
-
NP to SH 160,046 108,109 6,570 104,692 33,359 29,883 25,328 35.93%
-
Tax Rate 20.49% 31.68% 90.31% 30.46% 36.49% 29.39% 36.41% -
Total Cost 525,915 450,569 355,191 263,262 225,777 144,394 140,687 24.55%
-
Net Worth 759,805 610,919 525,468 561,764 501,396 352,776 327,256 15.05%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 47,494 - - 15,320 - - -
Div Payout % - 43.93% - - 45.93% - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 759,805 610,919 525,468 561,764 501,396 352,776 327,256 15.05%
NOSH 449,589 424,249 420,374 422,378 278,553 184,699 182,824 16.16%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 23.32% 19.27% 1.11% 28.41% 12.87% 17.15% 15.26% -
ROE 21.06% 17.70% 1.25% 18.64% 6.65% 8.47% 7.74% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 152.55 131.55 85.44 87.06 93.03 94.36 90.81 9.02%
EPS 35.60 25.48 1.56 24.79 11.98 16.18 13.85 17.02%
DPS 0.00 11.19 0.00 0.00 5.50 0.00 0.00 -
NAPS 1.69 1.44 1.25 1.33 1.80 1.91 1.79 -0.95%
Adjusted Per Share Value based on latest NOSH - 422,378
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 138.41 112.63 72.49 74.21 52.30 35.17 33.50 26.64%
EPS 32.30 21.82 1.33 21.13 6.73 6.03 5.11 35.93%
DPS 0.00 9.58 0.00 0.00 3.09 0.00 0.00 -
NAPS 1.5334 1.2329 1.0604 1.1337 1.0119 0.7119 0.6604 15.05%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 1.69 3.84 1.54 1.38 2.80 1.34 0.00 -
P/RPS 1.11 2.92 1.80 1.59 3.01 1.42 0.00 -
P/EPS 4.75 15.07 98.54 5.57 23.38 8.28 0.00 -
EY 21.06 6.64 1.01 17.96 4.28 12.07 0.00 -
DY 0.00 2.92 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 1.00 2.67 1.23 1.04 1.56 0.70 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 10/08/07 21/08/06 25/08/05 26/08/04 27/08/03 22/08/02 -
Price 1.49 3.36 1.51 1.51 1.65 1.46 0.00 -
P/RPS 0.98 2.55 1.77 1.73 1.77 1.55 0.00 -
P/EPS 4.19 13.19 96.62 6.09 13.78 9.02 0.00 -
EY 23.89 7.58 1.04 16.41 7.26 11.08 0.00 -
DY 0.00 3.33 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.88 2.33 1.21 1.14 0.92 0.76 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