[SUNWAY-] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[SUNWAY-] SUNWAY HOLDINGS BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 15.88%
YoY- 81.65%
Quarter Report
Latest QR
Upcoming QR
SUNWAY-'s Result
SUNWAY-'s Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,767,972 1,508,092 1,272,930 1,334,560 1,258,300 786,000 774,548 13.52%
PBT 148,988 49,516 39,722 126,296 83,848 -496,176 -65,428 -
Tax -37,260 -14,456 -33,718 -41,080 -36,936 496,176 65,428 -
NP 111,728 35,060 6,004 85,216 46,912 0 0 -
-
NP to SH 108,160 27,472 6,004 85,216 46,912 -497,016 -54,356 -
-
Tax Rate 25.01% 29.19% 84.88% 32.53% 44.05% - - -
Total Cost 1,656,244 1,473,032 1,266,926 1,249,344 1,211,388 786,000 774,548 12.39%
-
Net Worth 537,542 0 466,575 362,168 238,604 283,499 412,523 4.15%
Dividend
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 537,542 0 466,575 362,168 238,604 283,499 412,523 4.15%
NOSH 542,971 540,916 542,530 426,080 404,413 404,999 404,434 4.63%
Ratio Analysis
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 6.32% 2.32% 0.47% 6.39% 3.73% 0.00% 0.00% -
ROE 20.12% 0.00% 1.29% 23.53% 19.66% -175.31% -13.18% -
Per Share
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 325.61 278.80 234.63 313.22 311.14 194.07 191.51 8.50%
EPS 19.92 5.08 1.11 20.00 11.60 -122.72 -13.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.00 0.86 0.85 0.59 0.70 1.02 -0.45%
Adjusted Per Share Value based on latest NOSH - 426,080
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 303.35 258.76 218.41 228.98 215.90 134.86 132.90 13.52%
EPS 18.56 4.71 1.03 14.62 8.05 -85.28 -9.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9223 0.00 0.8006 0.6214 0.4094 0.4864 0.7078 4.15%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 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
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/11/07 30/11/06 23/11/05 19/05/04 20/05/03 15/05/02 30/05/01 -
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