[SUNRISE] YoY TTM Result on 31-Mar-2003 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 13.77%
YoY- 1.88%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 371,198 310,360 241,644 172,038 159,500 103,050 106,324 23.15%
PBT 136,523 119,964 50,248 45,326 43,476 19,571 33,715 26.23%
Tax -42,987 -36,952 -16,826 -14,656 -13,371 -5,873 -9,272 29.11%
NP 93,536 83,012 33,422 30,670 30,105 13,698 24,443 25.05%
-
NP to SH 93,767 83,012 33,422 30,670 30,105 13,698 24,443 25.10%
-
Tax Rate 31.49% 30.80% 33.49% 32.33% 30.75% 30.01% 27.50% -
Total Cost 277,662 227,348 208,222 141,368 129,395 89,352 81,881 22.55%
-
Net Worth 582,118 532,088 393,316 343,028 315,108 297,203 49,805 50.61%
Dividend
31/03/06 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
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 582,118 532,088 393,316 343,028 315,108 297,203 49,805 50.61%
NOSH 415,798 422,292 223,475 184,423 181,097 182,333 49,805 42.40%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 25.20% 26.75% 13.83% 17.83% 18.87% 13.29% 22.99% -
ROE 16.11% 15.60% 8.50% 8.94% 9.55% 4.61% 49.08% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 89.27 73.49 108.13 93.28 88.07 56.52 213.48 -13.51%
EPS 22.55 19.66 14.96 16.63 16.62 7.51 49.08 -12.15%
DPS 0.00 3.63 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.40 1.26 1.76 1.86 1.74 1.63 1.00 5.76%
Adjusted Per Share Value based on latest NOSH - 184,423
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 74.91 62.63 48.77 34.72 32.19 20.80 21.46 23.15%
EPS 18.92 16.75 6.74 6.19 6.08 2.76 4.93 25.11%
DPS 0.00 3.09 0.00 0.00 1.46 0.00 0.00 -
NAPS 1.1748 1.0738 0.7937 0.6923 0.6359 0.5998 0.1005 50.62%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 1.78 1.56 2.92 1.11 0.00 0.00 0.00 -
P/RPS 1.99 2.12 2.70 1.19 0.00 0.00 0.00 -
P/EPS 7.89 7.94 19.52 6.67 0.00 0.00 0.00 -
EY 12.67 12.60 5.12 14.98 0.00 0.00 0.00 -
DY 0.00 2.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.24 1.66 0.60 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 03/05/05 10/05/04 20/05/03 28/05/02 30/05/01 - -
Price 1.69 1.44 2.75 1.18 0.00 0.00 0.00 -
P/RPS 1.89 1.96 2.54 1.26 0.00 0.00 0.00 -
P/EPS 7.49 7.33 18.39 7.10 0.00 0.00 0.00 -
EY 13.34 13.65 5.44 14.09 0.00 0.00 0.00 -
DY 0.00 2.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 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