[SUNWAY-] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[SUNWAY-] SUNWAY HOLDINGS BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 40.11%
YoY- 10.67%
Quarter Report
Latest QR
Upcoming QR
SUNWAY-'s Result
SUNWAY-'s Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 682,240 320,375 1,499,780 1,103,852 742,966 333,640 1,390,321 -37.81%
PBT 21,191 11,196 100,345 82,283 59,083 31,574 123,497 -69.15%
Tax -17,060 -8,089 -21,771 -25,109 -18,276 -10,270 -49,958 -51.17%
NP 4,131 3,107 78,574 57,174 40,807 21,304 73,539 -85.35%
-
NP to SH 4,131 3,107 78,574 57,174 40,807 21,304 73,539 -85.35%
-
Tax Rate 80.51% 72.25% 21.70% 30.52% 30.93% 32.53% 40.45% -
Total Cost 678,109 317,268 1,421,206 1,046,678 702,159 312,336 1,316,782 -35.77%
-
Net Worth 472,890 466,050 456,769 426,112 383,391 362,168 300,436 35.35%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 14,577 - 39,793 - - -
Div Payout % - - 18.55% - 97.52% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 472,890 466,050 456,769 426,112 383,391 362,168 300,436 35.35%
NOSH 543,552 535,689 485,924 468,255 440,680 426,080 405,994 21.49%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.61% 0.97% 5.24% 5.18% 5.49% 6.39% 5.29% -
ROE 0.87% 0.67% 17.20% 13.42% 10.64% 5.88% 24.48% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 125.51 59.81 308.64 235.74 168.60 78.30 342.45 -48.81%
EPS 0.76 0.58 16.17 12.21 9.26 5.00 18.11 -87.94%
DPS 0.00 0.00 3.00 0.00 9.03 0.00 0.00 -
NAPS 0.87 0.87 0.94 0.91 0.87 0.85 0.74 11.40%
Adjusted Per Share Value based on latest NOSH - 522,907
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 117.06 54.97 257.33 189.40 127.48 57.25 238.55 -37.81%
EPS 0.71 0.53 13.48 9.81 7.00 3.66 12.62 -85.34%
DPS 0.00 0.00 2.50 0.00 6.83 0.00 0.00 -
NAPS 0.8114 0.7997 0.7837 0.7311 0.6578 0.6214 0.5155 35.34%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 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
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 31/05/05 28/02/05 26/11/04 27/08/04 19/05/04 27/02/04 -
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