[SUNWAY] QoQ TTM Result on 31-Dec-2007

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007
Profit Trend
QoQ- 145.07%
YoY- 23.49%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,383,210 1,825,203 1,871,855 1,886,821 1,961,511 1,896,541 1,270,398 5.81%
PBT 91,275 128,522 68,152 56,172 42,546 17,678 53,481 42.67%
Tax -16,990 -26,305 -27,246 -25,007 -26,834 -21,133 -12,862 20.32%
NP 74,285 102,217 40,906 31,165 15,712 -3,455 40,619 49.38%
-
NP to SH 73,115 100,155 38,093 27,364 11,166 -9,006 35,817 60.71%
-
Tax Rate 18.61% 20.47% 39.98% 44.52% 63.07% 119.54% 24.05% -
Total Cost 1,308,925 1,722,986 1,830,949 1,855,656 1,945,799 1,899,996 1,229,779 4.23%
-
Net Worth 523,519 582,967 575,752 578,462 537,542 497,129 556,077 -3.93%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 523,519 582,967 575,752 578,462 537,542 497,129 556,077 -3.93%
NOSH 523,519 529,970 543,162 545,719 542,971 540,358 539,881 -2.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.37% 5.60% 2.19% 1.65% 0.80% -0.18% 3.20% -
ROE 13.97% 17.18% 6.62% 4.73% 2.08% -1.81% 6.44% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 264.21 344.40 344.62 345.75 361.25 350.98 235.31 8.00%
EPS 13.97 18.90 7.01 5.01 2.06 -1.67 6.63 64.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.10 1.06 1.06 0.99 0.92 1.03 -1.94%
Adjusted Per Share Value based on latest NOSH - 545,719
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 24.12 31.83 32.64 32.91 34.21 33.07 22.16 5.79%
EPS 1.28 1.75 0.66 0.48 0.19 -0.16 0.62 61.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0913 0.1017 0.1004 0.1009 0.0937 0.0867 0.097 -3.94%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.83 1.16 1.34 1.84 1.65 1.48 0.67 -
P/RPS 0.31 0.34 0.39 0.53 0.46 0.42 0.28 7.00%
P/EPS 5.94 6.14 19.11 36.70 80.23 -88.80 10.10 -29.73%
EY 16.83 16.29 5.23 2.73 1.25 -1.13 9.90 42.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.05 1.26 1.74 1.67 1.61 0.65 17.64%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 26/08/08 29/05/08 25/02/08 29/11/07 - - -
Price 0.72 0.84 1.41 1.33 1.85 0.00 0.00 -
P/RPS 0.27 0.24 0.41 0.38 0.51 0.00 0.00 -
P/EPS 5.16 4.44 20.10 26.52 89.96 0.00 0.00 -
EY 19.40 22.50 4.97 3.77 1.11 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.76 1.33 1.25 1.87 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