[SUNWAY-] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[SUNWAY-] SUNWAY HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 3.07%
YoY- 6.85%
Quarter Report
Latest QR
Upcoming QR
SUNWAY-'s Result
SUNWAY-'s Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 2,589,879 1,904,056 2,020,434 1,499,780 1,390,321 1,039,194 992,523 12.72%
PBT 153,944 17,870 32,346 100,345 123,497 -145,704 -62,787 -
Tax -33,894 -21,926 -41,442 -21,771 -49,958 -38,018 62,787 -
NP 120,050 -4,056 -9,096 78,574 73,539 -183,722 0 -
-
NP to SH 109,278 -9,788 -23,310 78,574 73,539 -183,722 -62,764 -
-
Tax Rate 22.02% 122.70% 128.12% 21.70% 40.45% - - -
Total Cost 2,469,829 1,908,112 2,029,530 1,421,206 1,316,782 1,222,916 992,523 12.06%
-
Net Worth 685,665 497,511 508,385 456,769 300,436 226,780 364,436 8.21%
Dividend
31/12/09 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 12,052 - - 14,577 - - - -
Div Payout % 11.03% - - 18.55% - - - -
Equity
31/12/09 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 685,665 497,511 508,385 456,769 300,436 226,780 364,436 8.21%
NOSH 535,676 540,773 540,835 485,924 405,994 404,965 404,929 3.55%
Ratio Analysis
31/12/09 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 4.64% -0.21% -0.45% 5.24% 5.29% -17.68% 0.00% -
ROE 15.94% -1.97% -4.59% 17.20% 24.48% -81.01% -17.22% -
Per Share
31/12/09 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 483.48 352.10 373.58 308.64 342.45 256.61 245.11 8.85%
EPS 20.40 -1.81 -4.31 16.17 18.11 -45.37 -15.50 -
DPS 2.25 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.28 0.92 0.94 0.94 0.74 0.56 0.90 4.49%
Adjusted Per Share Value based on latest NOSH - 539,042
31/12/09 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 444.37 326.70 346.67 257.33 238.55 178.31 170.30 12.72%
EPS 18.75 -1.68 -4.00 13.48 12.62 -31.52 -10.77 -
DPS 2.07 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.1765 0.8536 0.8723 0.7837 0.5155 0.3891 0.6253 8.21%
Price Multiplier on Financial Quarter End Date
31/12/09 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 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 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 24/02/10 30/08/07 30/08/06 28/02/05 27/02/04 26/02/03 28/02/02 -
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