[SUNWAY-] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[SUNWAY-] SUNWAY HOLDINGS BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 91.55%
YoY- 22.37%
Quarter Report
Latest QR
Upcoming QR
SUNWAY-'s Result
SUNWAY-'s Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 320,375 1,499,780 1,103,852 742,966 333,640 1,390,321 1,016,130 -53.64%
PBT 11,196 100,345 82,283 59,083 31,574 123,497 86,118 -74.30%
Tax -8,089 -21,771 -25,109 -18,276 -10,270 -49,958 -34,457 -61.91%
NP 3,107 78,574 57,174 40,807 21,304 73,539 51,661 -84.62%
-
NP to SH 3,107 78,574 57,174 40,807 21,304 73,539 51,661 -84.62%
-
Tax Rate 72.25% 21.70% 30.52% 30.93% 32.53% 40.45% 40.01% -
Total Cost 317,268 1,421,206 1,046,678 702,159 312,336 1,316,782 964,469 -52.31%
-
Net Worth 466,050 456,769 426,112 383,391 362,168 300,436 275,309 41.99%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 14,577 - 39,793 - - - -
Div Payout % - 18.55% - 97.52% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 466,050 456,769 426,112 383,391 362,168 300,436 275,309 41.99%
NOSH 535,689 485,924 468,255 440,680 426,080 405,994 404,866 20.50%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.97% 5.24% 5.18% 5.49% 6.39% 5.29% 5.08% -
ROE 0.67% 17.20% 13.42% 10.64% 5.88% 24.48% 18.76% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 59.81 308.64 235.74 168.60 78.30 342.45 250.98 -61.52%
EPS 0.58 16.17 12.21 9.26 5.00 18.11 12.76 -87.23%
DPS 0.00 3.00 0.00 9.03 0.00 0.00 0.00 -
NAPS 0.87 0.94 0.91 0.87 0.85 0.74 0.68 17.83%
Adjusted Per Share Value based on latest NOSH - 456,744
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 54.97 257.33 189.40 127.48 57.25 238.55 174.35 -53.64%
EPS 0.53 13.48 9.81 7.00 3.66 12.62 8.86 -84.67%
DPS 0.00 2.50 0.00 6.83 0.00 0.00 0.00 -
NAPS 0.7997 0.7837 0.7311 0.6578 0.6214 0.5155 0.4724 41.99%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 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
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 26/11/04 27/08/04 19/05/04 27/02/04 10/12/03 -
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