[SUNWAY-] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[SUNWAY-] SUNWAY HOLDINGS BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 15.88%
YoY- 81.65%
Quarter Report
Latest QR
Upcoming QR
SUNWAY-'s Result
SUNWAY-'s Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,499,780 1,471,802 1,485,932 1,334,560 1,390,321 1,354,840 1,322,214 8.72%
PBT 100,345 109,710 118,166 126,296 123,497 114,824 107,194 -4.28%
Tax -21,771 -33,478 -36,552 -41,080 -49,958 -45,942 -40,502 -33.76%
NP 78,574 76,232 81,614 85,216 73,539 68,881 66,692 11.49%
-
NP to SH 78,574 76,232 81,614 85,216 73,539 68,881 66,692 11.49%
-
Tax Rate 21.70% 30.51% 30.93% 32.53% 40.45% 40.01% 37.78% -
Total Cost 1,421,206 1,395,570 1,404,318 1,249,344 1,316,782 1,285,958 1,255,522 8.57%
-
Net Worth 456,769 426,112 383,391 362,168 300,436 275,309 259,312 45.60%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 14,577 - 79,586 - - - - -
Div Payout % 18.55% - 97.52% - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 456,769 426,112 383,391 362,168 300,436 275,309 259,312 45.60%
NOSH 485,924 468,255 440,680 426,080 405,994 404,866 405,176 12.81%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.24% 5.18% 5.49% 6.39% 5.29% 5.08% 5.04% -
ROE 17.20% 17.89% 21.29% 23.53% 24.48% 25.02% 25.72% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 308.64 314.32 337.19 313.22 342.45 334.64 326.33 -3.63%
EPS 16.17 16.28 18.52 20.00 18.11 17.01 16.46 -1.17%
DPS 3.00 0.00 18.06 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.91 0.87 0.85 0.74 0.68 0.64 29.06%
Adjusted Per Share Value based on latest NOSH - 426,080
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 257.33 252.53 254.96 228.98 238.55 232.46 226.87 8.72%
EPS 13.48 13.08 14.00 14.62 12.62 11.82 11.44 11.50%
DPS 2.50 0.00 13.66 0.00 0.00 0.00 0.00 -
NAPS 0.7837 0.7311 0.6578 0.6214 0.5155 0.4724 0.4449 45.60%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 27/08/04 19/05/04 27/02/04 10/12/03 27/08/03 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 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