[SUNWAY-] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[SUNWAY-] SUNWAY HOLDINGS BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -2.62%
YoY- 81.65%
Quarter Report
Latest QR
Upcoming QR
SUNWAY-'s Result
SUNWAY-'s Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 395,928 360,886 409,326 333,640 374,191 355,023 346,532 9.24%
PBT 18,062 23,200 27,509 31,574 37,379 32,521 32,635 -32.46%
Tax 3,338 -6,833 -8,006 -10,270 -15,501 -14,206 -11,017 -
NP 21,400 16,367 19,503 21,304 21,878 18,315 21,618 -0.67%
-
NP to SH 21,400 16,367 19,503 21,304 21,878 18,315 21,618 -0.67%
-
Tax Rate -18.48% 29.45% 29.10% 32.53% 41.47% 43.68% 33.76% -
Total Cost 374,528 344,519 389,823 312,336 352,313 336,708 324,914 9.88%
-
Net Worth 506,700 475,845 397,367 362,168 300,717 275,535 259,092 56.06%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 16,171 - 19,091 - - - - -
Div Payout % 75.57% - 97.89% - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 506,700 475,845 397,367 362,168 300,717 275,535 259,092 56.06%
NOSH 539,042 522,907 456,744 426,080 406,374 405,199 404,831 20.92%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.41% 4.54% 4.76% 6.39% 5.85% 5.16% 6.24% -
ROE 4.22% 3.44% 4.91% 5.88% 7.28% 6.65% 8.34% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 73.45 69.02 89.62 78.30 92.08 87.62 85.60 -9.65%
EPS 3.97 3.13 4.27 5.00 5.35 4.52 5.34 -17.85%
DPS 3.00 0.00 4.18 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.91 0.87 0.85 0.74 0.68 0.64 29.06%
Adjusted Per Share Value based on latest NOSH - 426,080
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 67.93 61.92 70.23 57.25 64.20 60.92 59.46 9.24%
EPS 3.67 2.81 3.35 3.66 3.75 3.14 3.71 -0.71%
DPS 2.77 0.00 3.28 0.00 0.00 0.00 0.00 -
NAPS 0.8694 0.8165 0.6818 0.6214 0.516 0.4728 0.4446 56.05%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 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
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 27/08/04 19/05/04 27/02/04 10/12/03 27/08/03 -
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