[SUNRISE] YoY TTM Result on 30-Sep-2004 [#1]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 43.7%
YoY- 46.69%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 585,659 405,111 331,854 306,232 184,017 173,485 112,532 31.62%
PBT 212,292 52,874 138,233 72,476 46,578 42,168 28,776 39.50%
Tax -49,836 -41,454 -43,032 -24,538 -13,899 -15,173 -8,656 33.85%
NP 162,456 11,420 95,201 47,938 32,679 26,995 20,120 41.61%
-
NP to SH 162,388 14,666 95,432 47,938 32,679 26,995 20,120 41.60%
-
Tax Rate 23.48% 78.40% 31.13% 33.86% 29.84% 35.98% 30.08% -
Total Cost 423,203 393,691 236,653 258,294 151,338 146,490 92,412 28.85%
-
Net Worth 688,403 529,274 574,072 480,630 362,399 333,139 302,612 14.67%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 37,316 10,178 - 15,320 - - 7,242 31.40%
Div Payout % 22.98% 69.40% - 31.96% - - 36.00% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 688,403 529,274 574,072 480,630 362,399 333,139 302,612 14.67%
NOSH 430,251 407,134 422,112 421,606 185,845 184,055 181,204 15.49%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 27.74% 2.82% 28.69% 15.65% 17.76% 15.56% 17.88% -
ROE 23.59% 2.77% 16.62% 9.97% 9.02% 8.10% 6.65% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 136.12 99.50 78.62 72.63 99.02 94.26 62.10 13.96%
EPS 37.74 3.60 22.61 11.37 17.58 14.67 11.10 22.61%
DPS 8.67 2.50 0.00 3.63 0.00 0.00 4.00 13.75%
NAPS 1.60 1.30 1.36 1.14 1.95 1.81 1.67 -0.71%
Adjusted Per Share Value based on latest NOSH - 421,606
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 118.19 81.75 66.97 61.80 37.14 35.01 22.71 31.62%
EPS 32.77 2.96 19.26 9.67 6.59 5.45 4.06 41.60%
DPS 7.53 2.05 0.00 3.09 0.00 0.00 1.46 31.42%
NAPS 1.3893 1.0681 1.1585 0.97 0.7314 0.6723 0.6107 14.67%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 3.50 1.48 1.44 1.74 1.41 0.00 0.00 -
P/RPS 2.57 1.49 1.83 2.40 1.42 0.00 0.00 -
P/EPS 9.27 41.09 6.37 15.30 8.02 0.00 0.00 -
EY 10.78 2.43 15.70 6.53 12.47 0.00 0.00 -
DY 2.48 1.69 0.00 2.09 0.00 0.00 0.00 -
P/NAPS 2.19 1.14 1.06 1.53 0.72 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/10/07 28/11/06 26/10/05 28/10/04 27/10/03 18/11/02 30/11/01 -
Price 3.36 1.85 1.40 1.69 1.68 0.00 0.00 -
P/RPS 2.47 1.86 1.78 2.33 1.70 0.00 0.00 -
P/EPS 8.90 51.36 6.19 14.86 9.55 0.00 0.00 -
EY 11.23 1.95 16.15 6.73 10.47 0.00 0.00 -
DY 2.58 1.35 0.00 2.15 0.00 0.00 0.00 -
P/NAPS 2.10 1.42 1.03 1.48 0.86 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