[SUNWAY] QoQ TTM Result on 31-Mar-2008

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008
Profit Trend
QoQ- 39.21%
YoY- 6.35%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 935,947 1,383,210 1,825,203 1,871,855 1,886,821 1,961,511 1,896,541 -37.41%
PBT 55,065 91,275 128,522 68,152 56,172 42,546 17,678 112.55%
Tax -13,851 -16,990 -26,305 -27,246 -25,007 -26,834 -21,133 -24.44%
NP 41,214 74,285 102,217 40,906 31,165 15,712 -3,455 -
-
NP to SH 41,627 73,115 100,155 38,093 27,364 11,166 -9,006 -
-
Tax Rate 25.15% 18.61% 20.47% 39.98% 44.52% 63.07% 119.54% -
Total Cost 894,733 1,308,925 1,722,986 1,830,949 1,855,656 1,945,799 1,899,996 -39.33%
-
Net Worth 523,186 523,519 582,967 575,752 578,462 537,542 497,129 3.44%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 523,186 523,519 582,967 575,752 578,462 537,542 497,129 3.44%
NOSH 523,186 523,519 529,970 543,162 545,719 542,971 540,358 -2.12%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.40% 5.37% 5.60% 2.19% 1.65% 0.80% -0.18% -
ROE 7.96% 13.97% 17.18% 6.62% 4.73% 2.08% -1.81% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 178.89 264.21 344.40 344.62 345.75 361.25 350.98 -36.06%
EPS 7.96 13.97 18.90 7.01 5.01 2.06 -1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.10 1.06 1.06 0.99 0.92 5.68%
Adjusted Per Share Value based on latest NOSH - 543,162
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.32 24.12 31.83 32.64 32.91 34.21 33.07 -37.41%
EPS 0.73 1.28 1.75 0.66 0.48 0.19 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0912 0.0913 0.1017 0.1004 0.1009 0.0937 0.0867 3.41%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.71 0.83 1.16 1.34 1.84 1.65 1.48 -
P/RPS 0.40 0.31 0.34 0.39 0.53 0.46 0.42 -3.18%
P/EPS 8.92 5.94 6.14 19.11 36.70 80.23 -88.80 -
EY 11.21 16.83 16.29 5.23 2.73 1.25 -1.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.83 1.05 1.26 1.74 1.67 1.61 -41.91%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 26/08/08 29/05/08 25/02/08 29/11/07 - -
Price 0.67 0.72 0.84 1.41 1.33 1.85 0.00 -
P/RPS 0.37 0.27 0.24 0.41 0.38 0.51 0.00 -
P/EPS 8.42 5.16 4.44 20.10 26.52 89.96 0.00 -
EY 11.88 19.40 22.50 4.97 3.77 1.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.72 0.76 1.33 1.25 1.87 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