[SUNWAY-] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[SUNWAY-] SUNWAY HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 140.03%
Quarter Report
Latest QR
Upcoming QR
SUNWAY-'s Result
SUNWAY-'s Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/09 30/06/07 30/06/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,589,879 1,904,056 2,020,434 1,390,321 1,039,194 992,523 876,932 12.77%
PBT 153,944 17,870 32,346 123,497 -145,704 -62,787 -17,423 -
Tax -33,894 -21,926 -41,442 -49,958 -38,018 62,787 17,423 -
NP 120,050 -4,056 -9,096 73,539 -183,722 0 0 -
-
NP to SH 109,278 -9,788 -23,310 73,539 -183,722 -62,764 -3,883 -
-
Tax Rate 22.02% 122.70% 128.12% 40.45% - - - -
Total Cost 2,469,829 1,908,112 2,029,530 1,316,782 1,222,916 992,523 876,932 12.18%
-
Net Worth 685,665 497,511 508,385 300,436 226,780 364,436 431,066 5.28%
Dividend
31/12/09 30/06/07 30/06/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 12,052 - - - - - - -
Div Payout % 11.03% - - - - - - -
Equity
31/12/09 30/06/07 30/06/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 685,665 497,511 508,385 300,436 226,780 364,436 431,066 5.28%
NOSH 535,676 540,773 540,835 405,994 404,965 404,929 406,666 3.10%
Ratio Analysis
31/12/09 30/06/07 30/06/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.64% -0.21% -0.45% 5.29% -17.68% 0.00% 0.00% -
ROE 15.94% -1.97% -4.59% 24.48% -81.01% -17.22% -0.90% -
Per Share
31/12/09 30/06/07 30/06/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 483.48 352.10 373.58 342.45 256.61 245.11 215.64 9.37%
EPS 20.40 -1.81 -4.31 18.11 -45.37 -15.50 -0.96 -
DPS 2.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 0.92 0.94 0.74 0.56 0.90 1.06 2.11%
Adjusted Per Share Value based on latest NOSH - 406,374
31/12/09 30/06/07 30/06/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 444.37 326.70 346.67 238.55 178.31 170.30 150.46 12.77%
EPS 18.75 -1.68 -4.00 12.62 -31.52 -10.77 -0.67 -
DPS 2.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1765 0.8536 0.8723 0.5155 0.3891 0.6253 0.7396 5.28%
Price Multiplier on Financial Quarter End Date
31/12/09 30/06/07 30/06/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/12/09 - - - - - - -
Price 1.27 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 0.99 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/06/07 30/06/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 24/02/10 30/08/07 30/08/06 27/02/04 26/02/03 28/02/02 28/02/01 -
Price 1.40 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 1.09 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