[SUNRISE] YoY TTM Result on 30-Sep-2005 [#1]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -8.84%
YoY- 99.07%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 753,411 585,659 405,111 331,854 306,232 184,017 173,485 27.70%
PBT 158,314 212,292 52,874 138,233 72,476 46,578 42,168 24.64%
Tax -43,450 -49,836 -41,454 -43,032 -24,538 -13,899 -15,173 19.14%
NP 114,864 162,456 11,420 95,201 47,938 32,679 26,995 27.26%
-
NP to SH 115,039 162,388 14,666 95,432 47,938 32,679 26,995 27.30%
-
Tax Rate 27.45% 23.48% 78.40% 31.13% 33.86% 29.84% 35.98% -
Total Cost 638,547 423,203 393,691 236,653 258,294 151,338 146,490 27.78%
-
Net Worth 819,047 688,403 529,274 574,072 480,630 362,399 333,139 16.15%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 37,316 10,178 - 15,320 - - -
Div Payout % - 22.98% 69.40% - 31.96% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 819,047 688,403 529,274 574,072 480,630 362,399 333,139 16.15%
NOSH 473,437 430,251 407,134 422,112 421,606 185,845 184,055 17.03%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 15.25% 27.74% 2.82% 28.69% 15.65% 17.76% 15.56% -
ROE 14.05% 23.59% 2.77% 16.62% 9.97% 9.02% 8.10% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 159.14 136.12 99.50 78.62 72.63 99.02 94.26 9.11%
EPS 24.30 37.74 3.60 22.61 11.37 17.58 14.67 8.76%
DPS 0.00 8.67 2.50 0.00 3.63 0.00 0.00 -
NAPS 1.73 1.60 1.30 1.36 1.14 1.95 1.81 -0.74%
Adjusted Per Share Value based on latest NOSH - 422,112
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 152.04 118.19 81.75 66.97 61.80 37.14 35.01 27.70%
EPS 23.22 32.77 2.96 19.26 9.67 6.59 5.45 27.29%
DPS 0.00 7.53 2.05 0.00 3.09 0.00 0.00 -
NAPS 1.6529 1.3893 1.0681 1.1585 0.97 0.7314 0.6723 16.15%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 1.44 3.50 1.48 1.44 1.74 1.41 0.00 -
P/RPS 0.90 2.57 1.49 1.83 2.40 1.42 0.00 -
P/EPS 5.93 9.27 41.09 6.37 15.30 8.02 0.00 -
EY 16.87 10.78 2.43 15.70 6.53 12.47 0.00 -
DY 0.00 2.48 1.69 0.00 2.09 0.00 0.00 -
P/NAPS 0.83 2.19 1.14 1.06 1.53 0.72 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 23/10/07 28/11/06 26/10/05 28/10/04 27/10/03 18/11/02 -
Price 1.34 3.36 1.85 1.40 1.69 1.68 0.00 -
P/RPS 0.84 2.47 1.86 1.78 2.33 1.70 0.00 -
P/EPS 5.51 8.90 51.36 6.19 14.86 9.55 0.00 -
EY 18.13 11.23 1.95 16.15 6.73 10.47 0.00 -
DY 0.00 2.58 1.35 0.00 2.15 0.00 0.00 -
P/NAPS 0.77 2.10 1.42 1.03 1.48 0.86 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