[SUNWAY] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 8.47%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 2,134,214 1,767,972 1,904,056 1,693,864 1,797,952 1,508,092 0 -
PBT 176,296 148,988 17,870 71,308 69,926 49,516 0 -
Tax -29,889 -37,260 -21,926 -17,652 -17,914 -14,456 0 -
NP 146,407 111,728 -4,056 53,656 52,012 35,060 0 -
-
NP to SH 140,467 108,160 -9,788 47,253 43,562 27,472 0 -
-
Tax Rate 16.95% 25.01% 122.70% 24.75% 25.62% 29.19% - -
Total Cost 1,987,807 1,656,244 1,908,112 1,640,208 1,745,940 1,473,032 0 -
-
Net Worth 577,113 537,542 497,511 556,451 545,876 0 0 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 577,113 537,542 497,511 556,451 545,876 0 0 -
NOSH 544,446 542,971 540,773 540,243 540,471 540,787 0 -
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 6.86% 6.32% -0.21% 3.17% 2.89% 2.32% 0.00% -
ROE 24.34% 20.12% -1.97% 8.49% 7.98% 0.00% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 392.00 325.61 352.10 313.54 332.66 278.87 0.00 -
EPS 25.80 19.92 -1.81 8.75 8.06 5.08 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.99 0.92 1.03 1.01 0.00 0.95 7.55%
Adjusted Per Share Value based on latest NOSH - 539,881
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 37.22 30.83 33.21 29.54 31.36 26.30 0.00 -
EPS 2.45 1.89 -0.17 0.82 0.76 0.48 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1006 0.0937 0.0868 0.097 0.0952 0.00 0.95 -77.52%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.84 1.65 1.48 0.67 0.41 0.35 0.48 -
P/RPS 0.47 0.51 0.42 0.21 0.12 0.13 0.00 -
P/EPS 7.13 8.28 -81.77 7.66 5.09 6.89 0.00 -
EY 14.02 12.07 -1.22 13.05 19.66 14.51 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.67 1.61 0.65 0.41 0.00 0.51 126.12%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 29/11/07 30/08/07 31/05/07 28/02/07 - - -
Price 1.33 1.85 1.49 1.18 0.57 0.00 0.00 -
P/RPS 0.34 0.57 0.42 0.38 0.17 0.00 0.00 -
P/EPS 5.16 9.29 -82.32 13.49 7.07 0.00 0.00 -
EY 19.40 10.77 -1.21 7.41 14.14 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.87 1.62 1.15 0.56 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