[SUNWAY-] YoY TTM 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- 65.54%
YoY- 91.25%
Quarter Report
Latest QR
Upcoming QR
SUNWAY-'s Result
SUNWAY-'s Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 898,976 0 1,472,180 1,258,318 961,931 945,474 839,717 1.05%
PBT 34,963 0 128,983 34,625 -176,532 -52,247 5,680 32.21%
Tax -8,580 0 -47,983 -51,074 -11,511 58,521 12,967 -
NP 26,383 0 81,000 -16,449 -188,043 6,274 18,647 5.47%
-
NP to SH 22,158 0 81,000 -16,449 -188,043 -29,845 988 61.28%
-
Tax Rate 24.54% - 37.20% 147.51% - - -228.29% -
Total Cost 872,593 0 1,391,180 1,274,767 1,149,974 939,200 821,070 0.93%
-
Net Worth 545,685 537,428 397,367 259,092 271,167 420,965 443,969 3.22%
Dividend
31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - 21,617 - - - -
Div Payout % - - - 0.00% - - - -
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 545,685 537,428 397,367 259,092 271,167 420,965 443,969 3.22%
NOSH 540,282 537,428 456,744 404,831 404,728 404,774 403,608 4.58%
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 2.93% 0.00% 5.50% -1.31% -19.55% 0.66% 2.22% -
ROE 4.06% 0.00% 20.38% -6.35% -69.35% -7.09% 0.22% -
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 166.39 0.00 322.32 310.83 237.67 233.58 208.05 -3.37%
EPS 4.10 0.00 17.73 -4.06 -46.46 -7.37 0.24 54.67%
DPS 0.00 0.00 0.00 5.34 0.00 0.00 0.00 -
NAPS 1.01 1.00 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 154.25 0.00 252.60 215.90 165.05 162.22 144.08 1.05%
EPS 3.80 0.00 13.90 -2.82 -32.26 -5.12 0.17 61.20%
DPS 0.00 0.00 0.00 3.71 0.00 0.00 0.00 -
NAPS 0.9363 0.9221 0.6818 0.4446 0.4653 0.7223 0.7618 3.22%
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