[SUNRISE] YoY TTM Result on 30-Sep-2010 [#1]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
03-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -0.41%
YoY- -18.31%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 571,753 795,978 753,411 585,659 405,111 331,854 306,232 10.96%
PBT 182,846 213,217 158,314 212,292 52,874 138,233 72,476 16.66%
Tax -50,406 -49,700 -43,450 -49,836 -41,454 -43,032 -24,538 12.74%
NP 132,440 163,517 114,864 162,456 11,420 95,201 47,938 18.44%
-
NP to SH 133,400 163,308 115,039 162,388 14,666 95,432 47,938 18.58%
-
Tax Rate 27.57% 23.31% 27.45% 23.48% 78.40% 31.13% 33.86% -
Total Cost 439,313 632,461 638,547 423,203 393,691 236,653 258,294 9.25%
-
Net Worth 1,129,784 1,020,932 819,047 688,403 529,274 574,072 480,630 15.30%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 156,930 14,844 - 37,316 10,178 - 15,320 47.34%
Div Payout % 117.64% 9.09% - 22.98% 69.40% - 31.96% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,129,784 1,020,932 819,047 688,403 529,274 574,072 480,630 15.30%
NOSH 495,519 495,598 473,437 430,251 407,134 422,112 421,606 2.72%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 23.16% 20.54% 15.25% 27.74% 2.82% 28.69% 15.65% -
ROE 11.81% 16.00% 14.05% 23.59% 2.77% 16.62% 9.97% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 115.38 160.61 159.14 136.12 99.50 78.62 72.63 8.01%
EPS 26.92 32.95 24.30 37.74 3.60 22.61 11.37 15.44%
DPS 31.67 3.00 0.00 8.67 2.50 0.00 3.63 43.45%
NAPS 2.28 2.06 1.73 1.60 1.30 1.36 1.14 12.24%
Adjusted Per Share Value based on latest NOSH - 495,519
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 115.38 160.64 152.04 118.19 81.75 66.97 61.80 10.96%
EPS 26.92 32.96 23.22 32.77 2.96 19.26 9.67 18.59%
DPS 31.67 3.00 0.00 7.53 2.05 0.00 3.09 47.35%
NAPS 2.28 2.0603 1.6529 1.3893 1.0681 1.1585 0.97 15.30%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.11 2.16 1.44 3.50 1.48 1.44 1.74 -
P/RPS 1.83 1.34 0.90 2.57 1.49 1.83 2.40 -4.41%
P/EPS 7.84 6.56 5.93 9.27 41.09 6.37 15.30 -10.54%
EY 12.76 15.26 16.87 10.78 2.43 15.70 6.53 11.80%
DY 15.01 1.39 0.00 2.48 1.69 0.00 2.09 38.88%
P/NAPS 0.93 1.05 0.83 2.19 1.14 1.06 1.53 -7.95%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 03/11/10 02/11/09 27/11/08 23/10/07 28/11/06 26/10/05 28/10/04 -
Price 2.52 2.10 1.34 3.36 1.85 1.40 1.69 -
P/RPS 2.18 1.31 0.84 2.47 1.86 1.78 2.33 -1.10%
P/EPS 9.36 6.37 5.51 8.90 51.36 6.19 14.86 -7.41%
EY 10.68 15.69 18.13 11.23 1.95 16.15 6.73 7.99%
DY 12.57 1.43 0.00 2.58 1.35 0.00 2.15 34.20%
P/NAPS 1.11 1.02 0.77 2.10 1.42 1.03 1.48 -4.67%

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