[SUNWAY-] QoQ TTM 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- -2.4%
YoY- 11.91%
Quarter Report
Latest QR
Upcoming QR
SUNWAY-'s Result
SUNWAY-'s Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 760,128 1,169,454 1,503,094 1,478,043 1,472,180 1,409,386 1,390,321 -33.16%
PBT 35,723 63,232 94,806 119,662 128,983 134,109 123,497 -56.29%
Tax 1,952 -6,054 -16,324 -40,610 -47,983 -50,994 -49,958 -
NP 37,675 57,178 78,482 79,052 81,000 83,115 73,539 -35.99%
-
NP to SH 37,675 57,178 78,482 79,052 81,000 83,115 73,539 -35.99%
-
Tax Rate -5.46% 9.57% 17.22% 33.94% 37.20% 38.02% 40.45% -
Total Cost 722,453 1,112,276 1,424,612 1,398,991 1,391,180 1,326,271 1,316,782 -33.00%
-
Net Worth 0 0 506,700 475,845 397,367 362,168 300,717 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 16,171 16,171 16,171 - - 21,617 21,617 -17.60%
Div Payout % 42.92% 28.28% 20.61% - - 26.01% 29.40% -
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 0 0 506,700 475,845 397,367 362,168 300,717 -
NOSH 538,947 535,689 539,042 522,907 456,744 426,080 406,374 20.73%
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 4.96% 4.89% 5.22% 5.35% 5.50% 5.90% 5.29% -
ROE 0.00% 0.00% 15.49% 16.61% 20.38% 22.95% 24.45% -
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 141.04 218.31 278.85 282.66 322.32 330.78 342.13 -44.63%
EPS 6.99 10.67 14.56 15.12 17.73 19.51 18.10 -46.99%
DPS 3.00 3.02 3.00 0.00 0.00 5.07 5.34 -31.93%
NAPS 0.00 0.00 0.94 0.91 0.87 0.85 0.74 -
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 130.42 200.66 257.90 253.60 252.60 241.82 238.55 -33.16%
EPS 6.46 9.81 13.47 13.56 13.90 14.26 12.62 -36.03%
DPS 2.77 2.77 2.77 0.00 0.00 3.71 3.71 -17.71%
NAPS 0.00 0.00 0.8694 0.8165 0.6818 0.6214 0.516 -
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