[SUNWAY] QoQ Cumulative 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- 41.67%
YoY- 133.96%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 918,554 467,016 1,825,203 1,245,712 889,256 441,993 1,904,056 -38.35%
PBT 53,583 26,850 128,522 103,955 73,457 37,247 17,870 107.24%
Tax -14,174 -8,189 -26,305 -18,975 -12,454 -9,315 -21,926 -25.13%
NP 39,409 18,661 102,217 84,980 61,003 27,932 -4,056 -
-
NP to SH 33,286 17,852 100,155 82,916 58,528 27,040 -9,788 -
-
Tax Rate 26.45% 30.50% 20.47% 18.25% 16.95% 25.01% 122.70% -
Total Cost 879,145 448,355 1,722,986 1,160,732 828,253 414,061 1,908,112 -40.20%
-
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 5.44% 3.04% 17.00% 14.38% 10.14% 5.03% -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 175.51 89.21 337.77 228.96 163.33 81.40 352.10 -37.00%
EPS 6.36 3.41 18.53 15.24 10.75 4.98 -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 16.02 8.14 31.83 21.72 15.51 7.71 33.21 -38.35%
EPS 0.58 0.31 1.75 1.45 1.02 0.47 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1068 0.1023 0.1027 0.1006 0.1006 0.0937 0.0868 14.75%
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 0.40 0.93 0.34 0.59 1.13 2.03 0.42 -3.18%
P/EPS 11.16 24.34 6.26 8.79 17.12 33.13 -81.77 -
EY 8.96 4.11 15.98 11.37 5.84 3.02 -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 0.38 0.81 0.25 0.62 0.81 2.27 0.42 -6.42%
P/EPS 10.53 21.11 4.53 9.25 12.37 37.15 -82.32 -
EY 9.49 4.74 22.06 10.81 8.08 2.69 -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