[SUNRISE] YoY TTM Result on 30-Jun-2010 [#4]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -3.25%
YoY- -14.24%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 590,742 803,922 685,830 558,098 359,185 367,723 259,136 14.71%
PBT 180,876 205,760 201,116 157,392 41,208 150,215 52,528 22.87%
Tax -47,893 -49,412 -41,201 -49,863 -37,214 -45,754 -19,169 16.47%
NP 132,983 156,348 159,915 107,529 3,994 104,461 33,359 25.90%
-
NP to SH 133,951 156,197 160,046 108,109 6,570 104,692 33,359 26.05%
-
Tax Rate 26.48% 24.01% 20.49% 31.68% 90.31% 30.46% 36.49% -
Total Cost 457,759 647,574 525,915 450,569 355,191 263,262 225,777 12.49%
-
Net Worth 1,095,054 974,811 759,805 610,919 525,468 561,764 501,396 13.89%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 24,774 14,844 - 47,494 - - 15,320 8.33%
Div Payout % 18.50% 9.50% - 43.93% - - 45.93% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,095,054 974,811 759,805 610,919 525,468 561,764 501,396 13.89%
NOSH 495,499 494,827 449,589 424,249 420,374 422,378 278,553 10.07%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 22.51% 19.45% 23.32% 19.27% 1.11% 28.41% 12.87% -
ROE 12.23% 16.02% 21.06% 17.70% 1.25% 18.64% 6.65% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 119.22 162.46 152.55 131.55 85.44 87.06 93.03 4.21%
EPS 27.03 31.57 35.60 25.48 1.56 24.79 11.98 14.51%
DPS 5.00 3.00 0.00 11.19 0.00 0.00 5.50 -1.57%
NAPS 2.21 1.97 1.69 1.44 1.25 1.33 1.80 3.47%
Adjusted Per Share Value based on latest NOSH - 495,499
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 119.22 162.24 138.41 112.63 72.49 74.21 52.30 14.71%
EPS 27.03 31.52 32.30 21.82 1.33 21.13 6.73 26.06%
DPS 5.00 3.00 0.00 9.58 0.00 0.00 3.09 8.34%
NAPS 2.2099 1.9673 1.5334 1.2329 1.0604 1.1337 1.0119 13.89%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.86 1.78 1.69 3.84 1.54 1.38 2.80 -
P/RPS 1.56 1.10 1.11 2.92 1.80 1.59 3.01 -10.37%
P/EPS 6.88 5.64 4.75 15.07 98.54 5.57 23.38 -18.43%
EY 14.53 17.73 21.06 6.64 1.01 17.96 4.28 22.58%
DY 2.69 1.69 0.00 2.92 0.00 0.00 1.96 5.41%
P/NAPS 0.84 0.90 1.00 2.67 1.23 1.04 1.56 -9.79%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 14/08/09 28/08/08 10/08/07 21/08/06 25/08/05 26/08/04 -
Price 2.05 2.09 1.49 3.36 1.51 1.51 1.65 -
P/RPS 1.72 1.29 0.98 2.55 1.77 1.73 1.77 -0.47%
P/EPS 7.58 6.62 4.19 13.19 96.62 6.09 13.78 -9.47%
EY 13.19 15.10 23.89 7.58 1.04 16.41 7.26 10.45%
DY 2.44 1.44 0.00 3.33 0.00 0.00 3.33 -5.04%
P/NAPS 0.93 1.06 0.88 2.33 1.21 1.14 0.92 0.18%

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