[SUNWAY] QoQ TTM Result on 30-Jun-2007 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -125.14%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,871,855 1,886,821 1,961,511 1,896,541 1,270,398 898,976 377,023 190.74%
PBT 68,152 56,172 42,546 17,678 53,481 34,963 12,379 211.46%
Tax -27,246 -25,007 -26,834 -21,133 -12,862 -8,580 -3,614 284.01%
NP 40,906 31,165 15,712 -3,455 40,619 26,383 8,765 179.00%
-
NP to SH 38,093 27,364 11,166 -9,006 35,817 22,158 6,868 213.00%
-
Tax Rate 39.98% 44.52% 63.07% 119.54% 24.05% 24.54% 29.19% -
Total Cost 1,830,949 1,855,656 1,945,799 1,899,996 1,229,779 872,593 368,258 191.02%
-
Net Worth 575,752 578,462 537,542 497,129 556,077 545,685 0 -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 575,752 578,462 537,542 497,129 556,077 545,685 0 -
NOSH 543,162 545,719 542,971 540,358 539,881 540,282 540,787 0.29%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 2.19% 1.65% 0.80% -0.18% 3.20% 2.93% 2.32% -
ROE 6.62% 4.73% 2.08% -1.81% 6.44% 4.06% 0.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 344.62 345.75 361.25 350.98 235.31 166.39 69.72 189.89%
EPS 7.01 5.01 2.06 -1.67 6.63 4.10 1.27 212.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.06 0.99 0.92 1.03 1.01 0.00 -
Adjusted Per Share Value based on latest NOSH - 540,358
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 30.08 30.32 31.52 30.48 20.41 14.45 6.06 190.70%
EPS 0.61 0.44 0.18 -0.14 0.58 0.36 0.11 212.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0925 0.093 0.0864 0.0799 0.0894 0.0877 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.34 1.84 1.65 1.48 0.67 0.41 0.35 -
P/RPS 0.39 0.53 0.46 0.42 0.28 0.25 0.50 -15.25%
P/EPS 19.11 36.70 80.23 -88.80 10.10 10.00 27.56 -21.64%
EY 5.23 2.73 1.25 -1.13 9.90 10.00 3.63 27.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.74 1.67 1.61 0.65 0.41 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 25/02/08 29/11/07 - - - - -
Price 1.41 1.33 1.85 0.00 0.00 0.00 0.00 -
P/RPS 0.41 0.38 0.51 0.00 0.00 0.00 0.00 -
P/EPS 20.10 26.52 89.96 0.00 0.00 0.00 0.00 -
EY 4.97 3.77 1.11 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 1.33 1.25 1.87 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