[SUNRISE] YoY TTM Result on 31-Mar-2010 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
13-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -4.85%
YoY- -12.33%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 698,091 824,749 601,686 502,321 371,198 310,360 241,644 19.33%
PBT 182,233 207,651 197,148 55,727 136,523 119,964 50,248 23.93%
Tax -43,750 -48,601 -47,858 -42,741 -42,987 -36,952 -16,826 17.25%
NP 138,483 159,050 149,290 12,986 93,536 83,012 33,422 26.72%
-
NP to SH 138,451 157,917 150,517 16,110 93,767 83,012 33,422 26.71%
-
Tax Rate 24.01% 23.41% 24.28% 76.70% 31.49% 30.80% 33.49% -
Total Cost 559,608 665,699 452,396 489,335 277,662 227,348 208,222 17.90%
-
Net Worth 1,074,264 932,437 860,287 533,441 582,118 532,088 393,316 18.22%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 14,844 - 16,545 30,948 - 15,320 - -
Div Payout % 10.72% - 10.99% 192.11% - 18.46% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,074,264 932,437 860,287 533,441 582,118 532,088 393,316 18.22%
NOSH 495,052 498,629 544,485 389,373 415,798 422,292 223,475 14.16%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 19.84% 19.28% 24.81% 2.59% 25.20% 26.75% 13.83% -
ROE 12.89% 16.94% 17.50% 3.02% 16.11% 15.60% 8.50% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 141.01 165.40 110.51 129.01 89.27 73.49 108.13 4.52%
EPS 27.97 31.67 27.64 4.14 22.55 19.66 14.96 10.98%
DPS 3.00 0.00 3.04 7.95 0.00 3.63 0.00 -
NAPS 2.17 1.87 1.58 1.37 1.40 1.26 1.76 3.55%
Adjusted Per Share Value based on latest NOSH - 495,052
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 140.88 166.44 121.43 101.37 74.91 62.63 48.77 19.32%
EPS 27.94 31.87 30.38 3.25 18.92 16.75 6.74 26.73%
DPS 3.00 0.00 3.34 6.25 0.00 3.09 0.00 -
NAPS 2.168 1.8817 1.7361 1.0765 1.1748 1.0738 0.7937 18.22%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.10 0.99 2.18 2.48 1.78 1.56 2.92 -
P/RPS 1.49 0.60 1.97 1.92 1.99 2.12 2.70 -9.42%
P/EPS 7.51 3.13 7.89 59.94 7.89 7.94 19.52 -14.71%
EY 13.32 31.99 12.68 1.67 12.67 12.60 5.12 17.26%
DY 1.43 0.00 1.39 3.20 0.00 2.33 0.00 -
P/NAPS 0.97 0.53 1.38 1.81 1.27 1.24 1.66 -8.56%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 13/05/10 07/05/09 21/05/08 27/04/07 26/05/06 03/05/05 10/05/04 -
Price 2.08 1.46 2.52 3.78 1.69 1.44 2.75 -
P/RPS 1.48 0.88 2.28 2.93 1.89 1.96 2.54 -8.60%
P/EPS 7.44 4.61 9.12 91.36 7.49 7.33 18.39 -13.99%
EY 13.45 21.69 10.97 1.09 13.34 13.65 5.44 16.27%
DY 1.44 0.00 1.21 2.10 0.00 2.52 0.00 -
P/NAPS 0.96 0.78 1.59 2.76 1.21 1.14 1.56 -7.76%

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