[SUNWAY-] YoY TTM Result on 30-Sep-2005 [#1]

Stock
[SUNWAY-] SUNWAY HOLDINGS BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -43.44%
YoY- -73.05%
Quarter Report
Latest QR
Upcoming QR
SUNWAY-'s Result
SUNWAY-'s Financial Summary
View:
Show?
TTM Result
31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 579,491 1,961,511 377,023 399,242 1,409,386 1,157,269 1,001,526 -7.51%
PBT 24,567 42,546 12,379 12,523 134,109 -697 -170,161 -
Tax -7,330 -26,834 -3,614 8,785 -50,994 -47,043 -1,935 20.93%
NP 17,237 15,712 8,765 21,308 83,115 -47,740 -172,096 -
-
NP to SH 17,239 11,166 6,868 21,308 83,115 -47,740 -172,096 -
-
Tax Rate 29.84% 63.07% 29.19% -70.15% 38.02% - - -
Total Cost 562,254 1,945,799 368,258 377,934 1,326,271 1,205,009 1,173,622 -9.97%
-
Net Worth 523,648 537,542 0 0 362,168 238,604 283,499 9.15%
Dividend
31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - 16,171 21,617 - - -
Div Payout % - - - 75.89% 26.01% - - -
Equity
31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 523,648 537,542 0 0 362,168 238,604 283,499 9.15%
NOSH 523,648 542,971 540,916 531,428 426,080 404,413 404,999 3.73%
Ratio Analysis
31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 2.97% 0.80% 2.32% 5.34% 5.90% -4.13% -17.18% -
ROE 3.29% 2.08% 0.00% 0.00% 22.95% -20.01% -60.70% -
Per Share
31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 110.66 361.25 69.70 75.13 330.78 286.16 247.29 -10.84%
EPS 3.29 2.06 1.27 4.01 19.51 -11.80 -42.49 -
DPS 0.00 0.00 0.00 3.00 5.07 0.00 0.00 -
NAPS 1.00 0.99 0.00 0.00 0.85 0.59 0.70 5.22%
Adjusted Per Share Value based on latest NOSH - 531,428
31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 99.43 336.56 64.69 68.50 241.82 198.56 171.84 -7.51%
EPS 2.96 1.92 1.18 3.66 14.26 -8.19 -29.53 -
DPS 0.00 0.00 0.00 2.77 3.71 0.00 0.00 -
NAPS 0.8985 0.9223 0.00 0.00 0.6214 0.4094 0.4864 9.15%
Price Multiplier on Financial Quarter End Date
31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/09 - - - - - - -
Price 0.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 19.14 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 5.23 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 0.63 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/09 29/11/07 30/11/06 23/11/05 19/05/04 20/05/03 15/05/02 -
Price 1.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 31.59 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 3.17 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 1.04 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