SUNRISE BHD
KLSE (MYR): SUNRISE (6165)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
3.12
Today's Change
0.00 (0.00%)
Day's Change
0.00 - 0.00
Trading Volume
0
Financial
Market Cap
0 Million
NOSH
496 Million
Latest Quarter
30-Sep-2010 [#1]
Announcement Date
03-Nov-2010
Next Quarter
31-Dec-2010
Est. Ann. Date
28-Jan-2011
Est. Ann. Due Date
01-Mar-2011
QoQ | YoY
-5.00% | -1.48%
Revenue | NP to SH
571,753.000 | 133,400.000
RPS | P/RPS
115.38 Cent | 0.00
EPS | P/E | EY
26.92 Cent | 0.00 | 0.00%
DPS | DY | Payout %
31.67 Cent | 0.00% | 117.64%
NAPS | P/NAPS
2.28 | 0.00
QoQ | YoY
-0.41% | -18.31%
NP Margin | ROE
23.16% | 11.81%
F.Y. | Ann. Date
30-Sep-2010 | 03-Nov-2010
Latest Audited Result
30-Jun-2010
Announcement Date
05-Oct-2010
Next Audited Result
30-Jun-2011
Est. Ann. Date
05-Oct-2011
Est. Ann. Due Date
27-Dec-2011
Revenue | NP to SH
590,742.000 | 133,951.000
RPS | P/RPS
119.22 Cent | 0.00
EPS | P/E | EY
27.03 Cent | 0.00 | 0.00%
DPS | DY | Payout %
5.00 Cent | 0.00% | 18.49%
NAPS | P/NAPS
2.21 | 0.00
YoY
-14.24%
NP Margin | ROE
22.51% | 12.24%
F.Y. | Ann. Date
30-Jun-2010 | 26-Aug-2010
Revenue | NP to SH
685,088.000 | 146,872.000
RPS | P/RPS
138.26 Cent | 0.00
EPS | P/E | EY
29.64 Cent | 0.00 | 0.00%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
9.65% | -1.48%
NP Margin | ROE
21.44% | 13.00%
F.Y. | Ann. Date
30-Sep-2010 | 03-Nov-2010
Show?
| Last 10 FY Result | ||||||||||||||
| AQR | T4Q | 30/06/10 | 30/06/09 | 30/06/08 | 30/06/07 | 30/06/06 | 30/06/05 | 30/06/04 | 30/06/03 | 30/06/02 | 30/06/01 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 685,088 | 571,753 | 590,742 | 803,922 | 685,830 | 558,098 | 359,185 | 367,723 | 259,136 | 174,277 | 166,015 | 102,374 | 21.48% | |
| PBT | 208,856 | 182,846 | 180,876 | 205,760 | 201,116 | 157,392 | 41,208 | 150,215 | 52,528 | 42,322 | 39,828 | 29,412 | 22.34% | |
| Tax | -61,984 | -50,406 | -47,893 | -49,412 | -41,201 | -49,863 | -37,214 | -45,862 | -19,169 | -12,439 | -14,500 | -9,123 | 20.21% | |
| NP | 146,872 | 132,440 | 132,983 | 156,348 | 159,915 | 107,529 | 3,994 | 104,353 | 33,359 | 29,883 | 25,328 | 20,289 | 23.21% | |
| - | ||||||||||||||
| NP to SH | 146,872 | 133,400 | 133,951 | 156,197 | 160,046 | 108,109 | 6,570 | 104,692 | 33,359 | 29,883 | 25,328 | 20,289 | 23.31% | |
| - | ||||||||||||||
| Tax Rate | 29.68% | 27.57% | 26.48% | 24.01% | 20.49% | 31.68% | 90.31% | 30.53% | 36.49% | 29.39% | 36.41% | 31.02% | - | |
| Total Cost | 538,216 | 439,313 | 457,759 | 647,574 | 525,915 | 450,569 | 355,191 | 263,370 | 225,777 | 144,394 | 140,687 | 82,085 | 21.02% | |
| - | ||||||||||||||
| Net Worth | 1,129,784 | 1,129,784 | 1,094,791 | 964,602 | 757,640 | 597,379 | 515,506 | 565,674 | 382,947 | 352,541 | 325,697 | 298,900 | 15.50% | |
| Equity | ||||||||||||||
| AQR | T4Q | 30/06/10 | 30/06/09 | 30/06/08 | 30/06/07 | 30/06/06 | 30/06/05 | 30/06/04 | 30/06/03 | 30/06/02 | 30/06/01 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Worth | 1,129,784 | 1,129,784 | 1,094,791 | 964,602 | 757,640 | 597,379 | 515,506 | 565,674 | 382,947 | 352,541 | 325,697 | 298,900 | 15.50% | |
| NOSH | 495,519 | 495,519 | 495,380 | 489,645 | 448,308 | 414,846 | 415,730 | 422,145 | 212,748 | 184,576 | 181,954 | 181,151 | 11.81% | |
| Ratio Analysis | ||||||||||||||
| AQR | T4Q | 30/06/10 | 30/06/09 | 30/06/08 | 30/06/07 | 30/06/06 | 30/06/05 | 30/06/04 | 30/06/03 | 30/06/02 | 30/06/01 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NP Margin | 21.44% | 23.16% | 22.51% | 19.45% | 23.32% | 19.27% | 1.11% | 28.38% | 12.87% | 17.15% | 15.26% | 19.82% | - | |
| ROE | 13.00% | 11.81% | 12.24% | 16.19% | 21.12% | 18.10% | 1.27% | 18.51% | 8.71% | 8.48% | 7.78% | 6.79% | - | |
| Per Share | ||||||||||||||
| AQR | T4Q | 30/06/10 | 30/06/09 | 30/06/08 | 30/06/07 | 30/06/06 | 30/06/05 | 30/06/04 | 30/06/03 | 30/06/02 | 30/06/01 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 138.26 | 115.38 | 119.25 | 164.18 | 152.98 | 134.53 | 86.40 | 87.11 | 121.80 | 94.42 | 91.24 | 56.51 | 8.64% | |
| EPS | 29.64 | 26.92 | 27.04 | 31.90 | 35.70 | 26.06 | 1.58 | 24.80 | 15.68 | 16.19 | 13.92 | 11.20 | 10.28% | |
| DPS | 106.68 | 31.67 | 5.00 | 3.00 | 0.00 | 11.40 | 6.00 | 12.00 | 5.50 | 0.00 | 0.00 | 4.00 | 2.50% | |
| NAPS | 2.28 | 2.28 | 2.21 | 1.97 | 1.69 | 1.44 | 1.24 | 1.34 | 1.80 | 1.91 | 1.79 | 1.65 | 3.29% | |
| Adjusted Per Share Value based on latest NOSH - 495,519 | ||||||||||||||
| AQR | T4Q | 30/06/10 | 30/06/09 | 30/06/08 | 30/06/07 | 30/06/06 | 30/06/05 | 30/06/04 | 30/06/03 | 30/06/02 | 30/06/01 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 138.26 | 115.38 | 119.22 | 162.24 | 138.41 | 112.63 | 72.49 | 74.21 | 52.30 | 35.17 | 33.50 | 20.66 | 21.48% | |
| EPS | 29.64 | 26.92 | 27.03 | 31.52 | 32.30 | 21.82 | 1.33 | 21.13 | 6.73 | 6.03 | 5.11 | 4.09 | 23.33% | |
| DPS | 106.68 | 31.67 | 5.00 | 2.96 | 0.00 | 9.54 | 5.03 | 10.22 | 2.36 | 0.00 | 0.00 | 1.46 | 14.64% | |
| NAPS | 2.28 | 2.28 | 2.2094 | 1.9466 | 1.529 | 1.2056 | 1.0403 | 1.1416 | 0.7728 | 0.7115 | 0.6573 | 0.6032 | 15.50% | |
| Price Multiplier on Financial Quarter End Date | ||||||||||||||
| AQR | T4Q | 30/06/10 | 30/06/09 | 30/06/08 | 30/06/07 | 30/06/06 | 30/06/05 | 30/06/04 | 30/06/03 | 30/06/02 | 30/06/01 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 30/09/10 | 30/09/10 | 30/06/10 | 30/06/09 | 30/06/08 | 29/06/07 | 30/06/06 | 30/06/05 | 30/06/04 | 30/06/03 | - | - | - | |
| Price | 2.11 | 2.11 | 1.86 | 1.78 | 1.69 | 3.84 | 1.54 | 1.38 | 2.80 | 1.34 | 0.00 | 0.00 | - | |
| P/RPS | 1.53 | 1.83 | 1.56 | 1.08 | 1.10 | 2.85 | 1.78 | 1.58 | 2.30 | 1.42 | 0.00 | 0.00 | - | |
| P/EPS | 7.12 | 7.84 | 6.88 | 5.58 | 4.73 | 14.74 | 97.45 | 5.56 | 17.86 | 8.28 | 0.00 | 0.00 | - | |
| EY | 14.05 | 12.76 | 14.54 | 17.92 | 21.12 | 6.79 | 1.03 | 17.97 | 5.60 | 12.08 | 0.00 | 0.00 | - | |
| DY | 50.56 | 15.01 | 2.69 | 1.69 | 0.00 | 2.97 | 3.90 | 8.70 | 1.96 | 0.00 | 0.00 | 0.00 | - | |
| P/NAPS | 0.93 | 0.93 | 0.84 | 0.90 | 1.00 | 2.67 | 1.24 | 1.03 | 1.56 | 0.70 | 0.00 | 0.00 | - | |
| Price Multiplier on Announcement Date | ||||||||||||||
| AQR | T4Q | 30/06/10 | 30/06/09 | 30/06/08 | 30/06/07 | 30/06/06 | 30/06/05 | 30/06/04 | 30/06/03 | 30/06/02 | 30/06/01 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 03/11/10 | 03/11/10 | 26/08/10 | 14/08/09 | 28/08/08 | 10/08/07 | 21/08/06 | 25/08/05 | 26/08/04 | 27/08/03 | 22/08/02 | 30/08/01 | - | |
| Price | 2.52 | 2.52 | 2.05 | 2.09 | 1.49 | 3.36 | 1.51 | 1.51 | 1.65 | 1.46 | 0.00 | 0.00 | - | |
| P/RPS | 1.82 | 2.18 | 1.72 | 1.27 | 0.97 | 2.50 | 1.75 | 1.73 | 1.35 | 1.55 | 0.00 | 0.00 | - | |
| P/EPS | 8.50 | 9.36 | 7.58 | 6.55 | 4.17 | 12.89 | 95.55 | 6.09 | 10.52 | 9.02 | 0.00 | 0.00 | - | |
| EY | 11.76 | 10.68 | 13.19 | 15.26 | 23.96 | 7.76 | 1.05 | 16.42 | 9.50 | 11.09 | 0.00 | 0.00 | - | |
| DY | 42.33 | 12.57 | 2.44 | 1.44 | 0.00 | 3.39 | 3.97 | 7.95 | 3.33 | 0.00 | 0.00 | 0.00 | - | |
| P/NAPS | 1.11 | 1.11 | 0.93 | 1.06 | 0.88 | 2.33 | 1.22 | 1.13 | 0.92 | 0.76 | 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
Featured Posts
Introducing MY's First IPO Fund for Sophisticated Investors!
New Update. Discover investment communities that resonate with your ideas
M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a
Latest Videos
Apps
Top Articles
1
THE INVESTMENT APPROACH OF CALVIN TAN
2
3
5
7
Good Articles to Share
Congress to vote on new restrictions on US investment in China
8
Good Articles to Share
Cocoa soars above US$12,000 to reach fresh record on supply fears
#
Stock
Score
Daily Stocks
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Featured Advertisers / Partners
Ride The Bull Short The Bear
CS Tan
4.9 / 5.0
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
