[SUNWAY-] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[SUNWAY-] SUNWAY HOLDINGS BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 8.47%
YoY- 1496.09%
Quarter Report
Latest QR
Upcoming QR
SUNWAY-'s Result
SUNWAY-'s Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,999,820 1,789,982 1,693,864 1,344,452 1,471,802 1,354,840 956,378 9.65%
PBT 227,502 100,493 71,308 36,962 109,710 114,824 -255,950 -
Tax -33,226 -20,941 -17,652 -34,002 -33,478 -45,942 -14,320 11.08%
NP 194,276 79,551 53,656 2,960 76,232 68,881 -270,270 -
-
NP to SH 182,665 73,026 47,253 2,960 76,232 68,881 -270,270 -
-
Tax Rate 14.60% 20.84% 24.75% 91.99% 30.51% 40.01% - -
Total Cost 1,805,544 1,710,431 1,640,208 1,341,492 1,395,570 1,285,958 1,226,649 4.94%
-
Net Worth 859,488 654,144 556,451 572,068 426,112 275,309 202,500 19.79%
Dividend
30/09/10 30/09/09 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 859,488 654,144 556,451 572,068 426,112 275,309 202,500 19.79%
NOSH 576,837 527,535 540,243 539,687 468,255 404,866 405,001 4.51%
Ratio Analysis
30/09/10 30/09/09 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.71% 4.44% 3.17% 0.22% 5.18% 5.08% -28.26% -
ROE 21.25% 11.16% 8.49% 0.52% 17.89% 25.02% -133.47% -
Per Share
30/09/10 30/09/09 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
RPS 346.69 339.31 313.54 249.12 314.32 334.64 236.14 4.91%
EPS 31.67 13.84 8.75 0.55 16.28 17.01 -66.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.24 1.03 1.06 0.91 0.68 0.50 14.61%
Adjusted Per Share Value based on latest NOSH - 539,881
30/09/10 30/09/09 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
RPS 343.13 307.13 290.63 230.68 252.53 232.46 164.10 9.65%
EPS 31.34 12.53 8.11 0.51 13.08 11.82 -46.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4747 1.1224 0.9548 0.9816 0.7311 0.4724 0.3475 19.78%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/10 30/09/09 - - - - - -
Price 1.93 1.40 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.09 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 16.41 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 1.30 1.40 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/10 24/11/09 31/05/07 26/05/06 26/11/04 10/12/03 29/11/02 -
Price 2.25 1.33 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.11 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 14.07 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 1.51 1.33 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