[SUNRISE] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
06-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 5.91%
YoY- 28.38%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 427,647 359,854 300,791 216,108 181,602 126,093 104,424 26.47%
PBT 44,626 145,293 92,037 49,825 44,049 34,810 27,081 8.67%
Tax -38,978 -44,840 -30,207 -15,215 -17,091 -8,450 -6,509 34.73%
NP 5,648 100,453 61,830 34,610 26,958 26,360 20,572 -19.37%
-
NP to SH 9,234 100,684 61,830 34,610 26,958 26,360 20,572 -12.49%
-
Tax Rate 87.34% 30.86% 32.82% 30.54% 38.80% 24.27% 24.04% -
Total Cost 421,999 259,401 238,961 181,498 154,644 99,733 83,852 30.89%
-
Net Worth 582,699 565,225 502,384 366,801 334,647 311,773 308,218 11.19%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 21,214 - 15,320 - - 7,242 - -
Div Payout % 229.74% - 24.78% - - 27.48% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 582,699 565,225 502,384 366,801 334,647 311,773 308,218 11.19%
NOSH 441,439 421,810 422,171 188,103 184,888 181,263 189,090 15.16%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.32% 27.91% 20.56% 16.02% 14.84% 20.91% 19.70% -
ROE 1.58% 17.81% 12.31% 9.44% 8.06% 8.45% 6.67% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 96.88 85.31 71.25 114.89 98.22 69.56 55.22 9.81%
EPS 2.09 23.87 14.65 18.40 14.58 14.54 10.88 -24.03%
DPS 4.81 0.00 3.63 0.00 0.00 4.00 0.00 -
NAPS 1.32 1.34 1.19 1.95 1.81 1.72 1.63 -3.45%
Adjusted Per Share Value based on latest NOSH - 188,103
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 86.30 72.62 60.70 43.61 36.65 25.45 21.07 26.47%
EPS 1.86 20.32 12.48 6.98 5.44 5.32 4.15 -12.51%
DPS 4.28 0.00 3.09 0.00 0.00 1.46 0.00 -
NAPS 1.1759 1.1407 1.0139 0.7402 0.6753 0.6292 0.622 11.19%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 2.10 1.17 1.71 2.01 0.00 0.00 0.00 -
P/RPS 2.17 1.37 2.40 1.75 0.00 0.00 0.00 -
P/EPS 100.39 4.90 11.68 10.92 0.00 0.00 0.00 -
EY 1.00 20.40 8.56 9.15 0.00 0.00 0.00 -
DY 2.29 0.00 2.12 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 0.87 1.44 1.03 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 25/01/07 10/02/06 27/01/05 06/02/04 27/02/03 26/02/02 28/02/01 -
Price 2.22 1.59 1.75 2.50 1.14 0.00 0.00 -
P/RPS 2.29 1.86 2.46 2.18 1.16 0.00 0.00 -
P/EPS 106.13 6.66 11.95 13.59 7.82 0.00 0.00 -
EY 0.94 15.01 8.37 7.36 12.79 0.00 0.00 -
DY 2.16 0.00 2.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.19 1.47 1.28 0.63 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