[SUNWAY-] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[SUNWAY-] SUNWAY HOLDINGS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 42.16%
YoY- 124.9%
Quarter Report
Latest QR
Upcoming QR
SUNWAY-'s Result
SUNWAY-'s Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,797,952 1,312,568 1,485,932 1,322,214 883,966 957,430 820,346 12.81%
PBT 69,926 41,910 118,166 107,194 -253,462 -25,346 44,302 7.26%
Tax -17,914 -35,526 -36,552 -40,502 253,462 25,346 -7,008 15.51%
NP 52,012 6,384 81,614 66,692 0 0 37,294 5.24%
-
NP to SH 43,562 6,384 81,614 66,692 -267,854 -14,630 37,294 2.41%
-
Tax Rate 25.62% 84.77% 30.93% 37.78% - - 15.82% -
Total Cost 1,745,940 1,306,184 1,404,318 1,255,522 883,966 957,430 783,052 13.11%
-
Net Worth 545,876 600,528 383,391 259,312 271,336 420,309 445,906 3.15%
Dividend
31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 79,586 - - - - -
Div Payout % - - 97.52% - - - - -
Equity
31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 545,876 600,528 383,391 259,312 271,336 420,309 445,906 3.15%
NOSH 540,471 541,016 440,680 405,176 404,980 404,143 405,369 4.51%
Ratio Analysis
31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.89% 0.49% 5.49% 5.04% 0.00% 0.00% 4.55% -
ROE 7.98% 1.06% 21.29% 25.72% -98.72% -3.48% 8.36% -
Per Share
31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 332.66 242.61 337.19 326.33 218.27 236.90 202.37 7.93%
EPS 8.06 1.18 18.52 16.46 -66.14 -3.62 9.20 -2.01%
DPS 0.00 0.00 18.06 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.11 0.87 0.64 0.67 1.04 1.10 -1.30%
Adjusted Per Share Value based on latest NOSH - 404,831
31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 308.49 225.21 254.96 226.87 151.67 164.28 140.76 12.81%
EPS 7.47 1.10 14.00 11.44 -45.96 -2.51 6.40 2.40%
DPS 0.00 0.00 13.66 0.00 0.00 0.00 0.00 -
NAPS 0.9366 1.0304 0.6578 0.4449 0.4656 0.7212 0.7651 3.15%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date - - - - - - - -
Price 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/02/07 23/02/06 27/08/04 27/08/03 27/08/02 30/08/01 28/09/00 -
Price 0.00 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 0.00 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