[SUNWAY] QoQ Quarter Result on 30-Sep-2007 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 159.79%
YoY- 293.71%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 579,491 356,456 447,263 441,993 633,658 371,422 521,953 7.22%
PBT 24,567 30,498 36,210 37,247 -35,611 18,518 22,584 5.77%
Tax -7,330 -6,521 -3,139 -9,315 -8,687 -4,282 -4,966 29.66%
NP 17,237 23,977 33,071 27,932 -44,298 14,236 17,618 -1.44%
-
NP to SH 17,239 24,388 31,488 27,040 -45,228 13,659 15,290 8.33%
-
Tax Rate 29.84% 21.38% 8.67% 25.01% - 23.12% 21.99% -
Total Cost 562,254 332,479 414,192 414,061 677,956 357,186 504,335 7.52%
-
Net Worth 582,967 575,752 578,462 537,542 497,129 556,077 545,685 4.50%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 582,967 575,752 578,462 537,542 497,129 556,077 545,685 4.50%
NOSH 529,970 543,162 545,719 542,971 540,358 539,881 540,282 -1.27%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.97% 6.73% 7.39% 6.32% -6.99% 3.83% 3.38% -
ROE 2.96% 4.24% 5.44% 5.03% -9.10% 2.46% 2.80% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 109.34 65.63 81.96 81.40 117.27 68.80 96.61 8.61%
EPS 3.29 4.49 5.77 4.98 -8.37 2.53 2.83 10.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.06 1.06 0.99 0.92 1.03 1.01 5.86%
Adjusted Per Share Value based on latest NOSH - 542,971
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 10.11 6.22 7.80 7.71 11.05 6.48 9.10 7.27%
EPS 0.30 0.43 0.55 0.47 -0.79 0.24 0.27 7.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1017 0.1004 0.1009 0.0937 0.0867 0.097 0.0952 4.50%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.16 1.34 1.84 1.65 1.48 0.67 0.41 -
P/RPS 1.06 2.04 2.25 2.03 1.26 0.97 0.42 85.47%
P/EPS 35.66 29.84 31.89 33.13 -17.68 26.48 14.49 82.38%
EY 2.80 3.35 3.14 3.02 -5.66 3.78 6.90 -45.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.26 1.74 1.67 1.61 0.65 0.41 87.29%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 29/05/08 25/02/08 29/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.84 1.41 1.33 1.85 1.49 1.18 0.57 -
P/RPS 0.77 2.15 1.62 2.27 1.27 1.72 0.59 19.44%
P/EPS 25.82 31.40 23.05 37.15 -17.80 46.64 20.14 18.03%
EY 3.87 3.18 4.34 2.69 -5.62 2.14 4.96 -15.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.33 1.25 1.87 1.62 1.15 0.56 22.60%

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