[SUNRISE] YoY TTM Result on 31-Dec-2001 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 31.01%
YoY- 28.14%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 300,791 216,108 181,602 126,093 104,424 87,255 -1.29%
PBT 92,037 49,825 44,049 34,810 27,081 24,668 -1.37%
Tax -30,207 -15,215 -17,091 -8,450 -6,509 -7,646 -1.43%
NP 61,830 34,610 26,958 26,360 20,572 17,022 -1.34%
-
NP to SH 61,830 34,610 26,958 26,360 20,572 17,022 -1.34%
-
Tax Rate 32.82% 30.54% 38.80% 24.27% 24.04% 31.00% -
Total Cost 238,961 181,498 154,644 99,733 83,852 70,233 -1.27%
-
Net Worth 502,384 366,801 334,647 311,773 308,218 160,781 -1.19%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 15,320 - - 7,242 - - -100.00%
Div Payout % 24.78% - - 27.48% - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 502,384 366,801 334,647 311,773 308,218 160,781 -1.19%
NOSH 422,171 188,103 184,888 181,263 189,090 160,781 -1.01%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 20.56% 16.02% 14.84% 20.91% 19.70% 19.51% -
ROE 12.31% 9.44% 8.06% 8.45% 6.67% 10.59% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 71.25 114.89 98.22 69.56 55.22 54.27 -0.28%
EPS 14.65 18.40 14.58 14.54 10.88 10.59 -0.34%
DPS 3.63 0.00 0.00 4.00 0.00 0.00 -100.00%
NAPS 1.19 1.95 1.81 1.72 1.63 1.00 -0.18%
Adjusted Per Share Value based on latest NOSH - 181,263
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 60.70 43.61 36.65 25.45 21.07 17.61 -1.29%
EPS 12.48 6.98 5.44 5.32 4.15 3.44 -1.34%
DPS 3.09 0.00 0.00 1.46 0.00 0.00 -100.00%
NAPS 1.0139 0.7402 0.6753 0.6292 0.622 0.3245 -1.19%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 - - - - -
Price 1.71 2.01 0.00 0.00 0.00 0.00 -
P/RPS 2.40 1.75 0.00 0.00 0.00 0.00 -100.00%
P/EPS 11.68 10.92 0.00 0.00 0.00 0.00 -100.00%
EY 8.56 9.15 0.00 0.00 0.00 0.00 -100.00%
DY 2.12 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.44 1.03 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/01/05 06/02/04 27/02/03 26/02/02 28/02/01 - -
Price 1.75 2.50 1.14 0.00 0.00 0.00 -
P/RPS 2.46 2.18 1.16 0.00 0.00 0.00 -100.00%
P/EPS 11.95 13.59 7.82 0.00 0.00 0.00 -100.00%
EY 8.37 7.36 12.79 0.00 0.00 0.00 -100.00%
DY 2.07 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.47 1.28 0.63 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