[SUNRISE] YoY TTM Result on 31-Mar-2002 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 14.21%
YoY- 119.78%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 310,360 241,644 172,038 159,500 103,050 106,324 23.87%
PBT 119,964 50,248 45,326 43,476 19,571 33,715 28.87%
Tax -36,952 -16,826 -14,656 -13,371 -5,873 -9,272 31.83%
NP 83,012 33,422 30,670 30,105 13,698 24,443 27.68%
-
NP to SH 83,012 33,422 30,670 30,105 13,698 24,443 27.68%
-
Tax Rate 30.80% 33.49% 32.33% 30.75% 30.01% 27.50% -
Total Cost 227,348 208,222 141,368 129,395 89,352 81,881 22.64%
-
Net Worth 532,088 393,316 343,028 315,108 297,203 49,805 60.55%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 15,320 - - 7,242 - - -
Div Payout % 18.46% - - 24.06% - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 532,088 393,316 343,028 315,108 297,203 49,805 60.55%
NOSH 422,292 223,475 184,423 181,097 182,333 49,805 53.30%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 26.75% 13.83% 17.83% 18.87% 13.29% 22.99% -
ROE 15.60% 8.50% 8.94% 9.55% 4.61% 49.08% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 73.49 108.13 93.28 88.07 56.52 213.48 -19.19%
EPS 19.66 14.96 16.63 16.62 7.51 49.08 -16.71%
DPS 3.63 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.26 1.76 1.86 1.74 1.63 1.00 4.72%
Adjusted Per Share Value based on latest NOSH - 181,097
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 62.63 48.77 34.72 32.19 20.80 21.46 23.87%
EPS 16.75 6.74 6.19 6.08 2.76 4.93 27.69%
DPS 3.09 0.00 0.00 1.46 0.00 0.00 -
NAPS 1.0738 0.7937 0.6923 0.6359 0.5998 0.1005 60.56%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 - - - -
Price 1.56 2.92 1.11 0.00 0.00 0.00 -
P/RPS 2.12 2.70 1.19 0.00 0.00 0.00 -
P/EPS 7.94 19.52 6.67 0.00 0.00 0.00 -
EY 12.60 5.12 14.98 0.00 0.00 0.00 -
DY 2.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.66 0.60 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 03/05/05 10/05/04 20/05/03 28/05/02 30/05/01 - -
Price 1.44 2.75 1.18 0.00 0.00 0.00 -
P/RPS 1.96 2.54 1.26 0.00 0.00 0.00 -
P/EPS 7.33 18.39 7.10 0.00 0.00 0.00 -
EY 13.65 5.44 14.09 0.00 0.00 0.00 -
DY 2.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.56 0.63 0.00 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