[SUNRISE] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
25-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -37.04%
YoY- -90.83%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 751,154 816,491 607,383 427,647 359,854 300,791 216,108 23.05%
PBT 193,732 195,120 209,131 44,626 145,293 92,037 49,825 25.37%
Tax -48,206 -47,143 -50,885 -38,978 -44,840 -30,207 -15,215 21.17%
NP 145,526 147,977 158,246 5,648 100,453 61,830 34,610 27.01%
-
NP to SH 145,502 147,987 157,838 9,234 100,684 61,830 34,610 27.01%
-
Tax Rate 24.88% 24.16% 24.33% 87.34% 30.86% 32.82% 30.54% -
Total Cost 605,628 668,514 449,137 421,999 259,401 238,961 181,498 22.22%
-
Net Worth 1,054,854 876,965 699,447 582,699 565,225 502,384 366,801 19.23%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 14,844 - 26,280 21,214 - 15,320 - -
Div Payout % 10.20% - 16.65% 229.74% - 24.78% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,054,854 876,965 699,447 582,699 565,225 502,384 366,801 19.23%
NOSH 495,236 489,925 434,439 441,439 421,810 422,171 188,103 17.49%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 19.37% 18.12% 26.05% 1.32% 27.91% 20.56% 16.02% -
ROE 13.79% 16.87% 22.57% 1.58% 17.81% 12.31% 9.44% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 151.68 166.66 139.81 96.88 85.31 71.25 114.89 4.73%
EPS 29.38 30.21 36.33 2.09 23.87 14.65 18.40 8.10%
DPS 3.00 0.00 6.05 4.81 0.00 3.63 0.00 -
NAPS 2.13 1.79 1.61 1.32 1.34 1.19 1.95 1.48%
Adjusted Per Share Value based on latest NOSH - 441,439
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 151.59 164.77 122.57 86.30 72.62 60.70 43.61 23.05%
EPS 29.36 29.87 31.85 1.86 20.32 12.48 6.98 27.02%
DPS 3.00 0.00 5.30 4.28 0.00 3.09 0.00 -
NAPS 2.1288 1.7698 1.4115 1.1759 1.1407 1.0139 0.7402 19.23%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.06 1.43 3.20 2.10 1.17 1.71 2.01 -
P/RPS 1.36 0.86 2.29 2.17 1.37 2.40 1.75 -4.11%
P/EPS 7.01 4.73 8.81 100.39 4.90 11.68 10.92 -7.11%
EY 14.26 21.12 11.35 1.00 20.40 8.56 9.15 7.66%
DY 1.46 0.00 1.89 2.29 0.00 2.12 0.00 -
P/NAPS 0.97 0.80 1.99 1.59 0.87 1.44 1.03 -0.99%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 28/01/10 04/02/09 24/01/08 25/01/07 10/02/06 27/01/05 06/02/04 -
Price 2.21 1.32 3.16 2.22 1.59 1.75 2.50 -
P/RPS 1.46 0.79 2.26 2.29 1.86 2.46 2.18 -6.45%
P/EPS 7.52 4.37 8.70 106.13 6.66 11.95 13.59 -9.38%
EY 13.29 22.88 11.50 0.94 15.01 8.37 7.36 10.34%
DY 1.36 0.00 1.91 2.16 0.00 2.07 0.00 -
P/NAPS 1.04 0.74 1.96 1.68 1.19 1.47 1.28 -3.39%

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