[SUNWAY] QoQ Annualized Quarter Result on 31-Mar-2008

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008
Profit Trend
QoQ- -11.46%
YoY- 163.21%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,204,529 1,868,064 1,825,203 1,868,568 2,134,214 1,767,972 1,904,056 10.21%
PBT 128,599 107,400 128,522 155,932 176,296 148,988 17,870 270.51%
Tax -34,017 -32,756 -26,305 -28,462 -29,889 -37,260 -21,926 33.83%
NP 94,581 74,644 102,217 127,470 146,407 111,728 -4,056 -
-
NP to SH 79,886 71,408 100,155 124,374 140,467 108,160 -9,788 -
-
Tax Rate 26.45% 30.50% 20.47% 18.25% 16.95% 25.01% 122.70% -
Total Cost 2,109,948 1,793,420 1,722,986 1,741,098 1,987,807 1,656,244 1,908,112 6.90%
-
Net Worth 612,336 586,341 589,003 576,712 577,113 537,542 497,511 14.77%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 612,336 586,341 589,003 576,712 577,113 537,542 497,511 14.77%
NOSH 523,364 523,519 540,370 544,068 544,446 542,971 540,773 -2.14%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.29% 4.00% 5.60% 6.82% 6.86% 6.32% -0.21% -
ROE 13.05% 12.18% 17.00% 21.57% 24.34% 20.12% -1.97% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 421.22 356.83 337.77 343.44 392.00 325.61 352.10 12.63%
EPS 15.26 13.64 18.53 22.86 25.80 19.92 -1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.12 1.09 1.06 1.06 0.99 0.92 17.29%
Adjusted Per Share Value based on latest NOSH - 543,162
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 35.43 30.02 29.33 30.03 34.30 28.41 30.60 10.21%
EPS 1.28 1.15 1.61 2.00 2.26 1.74 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0984 0.0942 0.0947 0.0927 0.0927 0.0864 0.0799 14.82%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.71 0.83 1.16 1.34 1.84 1.65 1.48 -
P/RPS 0.17 0.23 0.34 0.39 0.47 0.51 0.42 -45.13%
P/EPS 4.65 6.09 6.26 5.86 7.13 8.28 -81.77 -
EY 21.50 16.43 15.98 17.06 14.02 12.07 -1.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.74 1.06 1.26 1.74 1.67 1.61 -47.48%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 26/08/08 29/05/08 25/02/08 29/11/07 30/08/07 -
Price 0.67 0.72 0.84 1.41 1.33 1.85 1.49 -
P/RPS 0.16 0.20 0.25 0.41 0.34 0.57 0.42 -47.29%
P/EPS 4.39 5.28 4.53 6.17 5.16 9.29 -82.32 -
EY 22.78 18.94 22.06 16.21 19.40 10.77 -1.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.77 1.33 1.25 1.87 1.62 -50.00%

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