[SUNRISE] YoY TTM Result on 30-Sep-2002 [#1]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
18-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 6.58%
YoY- 34.17%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 331,854 306,232 184,017 173,485 112,532 129,110 43,089 -2.14%
PBT 138,233 72,476 46,578 42,168 28,776 35,496 12,789 -2.49%
Tax -43,032 -24,538 -13,899 -15,173 -8,656 -8,825 -3,946 -2.50%
NP 95,201 47,938 32,679 26,995 20,120 26,671 8,843 -2.49%
-
NP to SH 95,432 47,938 32,679 26,995 20,120 26,671 8,843 -2.49%
-
Tax Rate 31.13% 33.86% 29.84% 35.98% 30.08% 24.86% 30.85% -
Total Cost 236,653 258,294 151,338 146,490 92,412 102,439 34,246 -2.03%
-
Net Worth 574,072 480,630 362,399 333,139 302,612 285,930 234,741 -0.94%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - 15,320 - - 7,242 - - -
Div Payout % - 31.96% - - 36.00% - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 574,072 480,630 362,399 333,139 302,612 285,930 234,741 -0.94%
NOSH 422,112 421,606 185,845 184,055 181,204 176,500 160,781 -1.02%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 28.69% 15.65% 17.76% 15.56% 17.88% 20.66% 20.52% -
ROE 16.62% 9.97% 9.02% 8.10% 6.65% 9.33% 3.77% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 78.62 72.63 99.02 94.26 62.10 73.15 26.80 -1.13%
EPS 22.61 11.37 17.58 14.67 11.10 15.11 5.50 -1.49%
DPS 0.00 3.63 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.36 1.14 1.95 1.81 1.67 1.62 1.46 0.07%
Adjusted Per Share Value based on latest NOSH - 184,055
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 66.97 61.80 37.14 35.01 22.71 26.06 8.70 -2.14%
EPS 19.26 9.67 6.59 5.45 4.06 5.38 1.78 -2.49%
DPS 0.00 3.09 0.00 0.00 1.46 0.00 0.00 -
NAPS 1.1585 0.97 0.7314 0.6723 0.6107 0.577 0.4737 -0.94%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 - - - - -
Price 1.44 1.74 1.41 0.00 0.00 0.00 0.00 -
P/RPS 1.83 2.40 1.42 0.00 0.00 0.00 0.00 -100.00%
P/EPS 6.37 15.30 8.02 0.00 0.00 0.00 0.00 -100.00%
EY 15.70 6.53 12.47 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 2.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.53 0.72 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 26/10/05 28/10/04 27/10/03 18/11/02 30/11/01 27/11/00 - -
Price 1.40 1.69 1.68 0.00 0.00 0.00 0.00 -
P/RPS 1.78 2.33 1.70 0.00 0.00 0.00 0.00 -100.00%
P/EPS 6.19 14.86 9.55 0.00 0.00 0.00 0.00 -100.00%
EY 16.15 6.73 10.47 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 2.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.48 0.86 0.00 0.00 0.00 0.00 -100.00%

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