[SUNWAY-] YoY Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[SUNWAY-] SUNWAY HOLDINGS BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 217.86%
YoY- 357.56%
Quarter Report
Latest QR
Upcoming QR
SUNWAY-'s Result
SUNWAY-'s Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 CAGR
Revenue 2,006,720 1,950,285 1,767,972 1,508,092 1,272,930 1,334,560 1,258,300 6.88%
PBT 201,428 107,284 148,988 49,516 39,722 126,296 83,848 13.32%
Tax -37,016 -24,867 -37,260 -14,456 -33,718 -41,080 -36,936 0.03%
NP 164,412 82,417 111,728 35,060 6,004 85,216 46,912 19.60%
-
NP to SH 159,572 73,179 108,160 27,472 6,004 85,216 46,912 19.09%
-
Tax Rate 18.38% 23.18% 25.01% 29.19% 84.88% 32.53% 44.05% -
Total Cost 1,842,308 1,867,867 1,656,244 1,473,032 1,266,926 1,249,344 1,211,388 6.16%
-
Net Worth 760,964 612,442 537,542 0 466,575 362,168 238,604 18.00%
Dividend
31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 CAGR
Net Worth 760,964 612,442 537,542 0 466,575 362,168 238,604 18.00%
NOSH 576,488 523,454 542,971 540,916 542,530 426,080 404,413 5.19%
Ratio Analysis
31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 CAGR
NP Margin 8.19% 4.23% 6.32% 2.32% 0.47% 6.39% 3.73% -
ROE 20.97% 11.95% 20.12% 0.00% 1.29% 23.53% 19.66% -
Per Share
31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 CAGR
RPS 348.09 372.58 325.61 278.80 234.63 313.22 311.14 1.61%
EPS 27.68 13.98 19.92 5.08 1.11 20.00 11.60 13.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.17 0.99 0.00 0.86 0.85 0.59 12.18%
Adjusted Per Share Value based on latest NOSH - 540,916
31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 CAGR
RPS 344.31 334.63 303.35 258.76 218.41 228.98 215.90 6.88%
EPS 27.38 12.56 18.56 4.71 1.03 14.62 8.05 19.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3057 1.0508 0.9223 0.00 0.8006 0.6214 0.4094 18.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 CAGR
Date 31/03/10 31/03/09 - - - - - -
Price 1.49 0.63 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.43 0.17 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.38 4.51 0.00 0.00 0.00 0.00 0.00 -
EY 18.58 22.19 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 1.13 0.54 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 CAGR
Date 25/05/10 26/05/09 29/11/07 30/11/06 23/11/05 19/05/04 20/05/03 -
Price 1.31 1.04 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.38 0.28 0.00 0.00 0.00 0.00 0.00 -
P/EPS 4.73 7.44 0.00 0.00 0.00 0.00 0.00 -
EY 21.13 13.44 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 0.89 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