[SUNWAY] QoQ TTM 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- 223.98%
YoY- 62.58%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,825,203 1,871,855 1,886,821 1,961,511 1,896,541 1,270,398 898,976 60.40%
PBT 128,522 68,152 56,172 42,546 17,678 53,481 34,963 138.37%
Tax -26,305 -27,246 -25,007 -26,834 -21,133 -12,862 -8,580 111.18%
NP 102,217 40,906 31,165 15,712 -3,455 40,619 26,383 146.88%
-
NP to SH 100,155 38,093 27,364 11,166 -9,006 35,817 22,158 173.62%
-
Tax Rate 20.47% 39.98% 44.52% 63.07% 119.54% 24.05% 24.54% -
Total Cost 1,722,986 1,830,949 1,855,656 1,945,799 1,899,996 1,229,779 872,593 57.45%
-
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 5.60% 2.19% 1.65% 0.80% -0.18% 3.20% 2.93% -
ROE 17.18% 6.62% 4.73% 2.08% -1.81% 6.44% 4.06% -
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 344.40 344.62 345.75 361.25 350.98 235.31 166.39 62.48%
EPS 18.90 7.01 5.01 2.06 -1.67 6.63 4.10 177.24%
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 31.83 32.64 32.91 34.21 33.07 22.16 15.68 60.39%
EPS 1.75 0.66 0.48 0.19 -0.16 0.62 0.39 172.29%
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 0.34 0.39 0.53 0.46 0.42 0.28 0.25 22.77%
P/EPS 6.14 19.11 36.70 80.23 -88.80 10.10 10.00 -27.78%
EY 16.29 5.23 2.73 1.25 -1.13 9.90 10.00 38.48%
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 - - - -
Price 0.84 1.41 1.33 1.85 0.00 0.00 0.00 -
P/RPS 0.24 0.41 0.38 0.51 0.00 0.00 0.00 -
P/EPS 4.44 20.10 26.52 89.96 0.00 0.00 0.00 -
EY 22.50 4.97 3.77 1.11 0.00 0.00 0.00 -
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 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