[SUNWAY-] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[SUNWAY-] SUNWAY HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 37.43%
YoY- 6.85%
Quarter Report
Latest QR
Upcoming QR
SUNWAY-'s Result
SUNWAY-'s Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 954,698 682,240 320,375 1,499,780 1,103,852 742,966 333,640 101.42%
PBT 29,792 21,191 11,196 100,345 82,283 59,083 31,574 -3.79%
Tax -25,289 -17,060 -8,089 -21,771 -25,109 -18,276 -10,270 82.25%
NP 4,503 4,131 3,107 78,574 57,174 40,807 21,304 -64.48%
-
NP to SH 4,503 4,131 3,107 78,574 57,174 40,807 21,304 -64.48%
-
Tax Rate 84.89% 80.51% 72.25% 21.70% 30.52% 30.93% 32.53% -
Total Cost 950,195 678,109 317,268 1,421,206 1,046,678 702,159 312,336 109.81%
-
Net Worth 466,575 472,890 466,050 456,769 426,112 383,391 362,168 18.37%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 14,577 - 39,793 - -
Div Payout % - - - 18.55% - 97.52% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 466,575 472,890 466,050 456,769 426,112 383,391 362,168 18.37%
NOSH 542,530 543,552 535,689 485,924 468,255 440,680 426,080 17.46%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.47% 0.61% 0.97% 5.24% 5.18% 5.49% 6.39% -
ROE 0.97% 0.87% 0.67% 17.20% 13.42% 10.64% 5.88% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 175.97 125.51 59.81 308.64 235.74 168.60 78.30 71.48%
EPS 0.83 0.76 0.58 16.17 12.21 9.26 5.00 -69.76%
DPS 0.00 0.00 0.00 3.00 0.00 9.03 0.00 -
NAPS 0.86 0.87 0.87 0.94 0.91 0.87 0.85 0.78%
Adjusted Per Share Value based on latest NOSH - 539,042
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 163.81 117.06 54.97 257.33 189.40 127.48 57.25 101.41%
EPS 0.77 0.71 0.53 13.48 9.81 7.00 3.66 -64.59%
DPS 0.00 0.00 0.00 2.50 0.00 6.83 0.00 -
NAPS 0.8006 0.8114 0.7997 0.7837 0.7311 0.6578 0.6214 18.38%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 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
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 17/08/05 31/05/05 28/02/05 26/11/04 27/08/04 19/05/04 -
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