[SUNWAY-] YoY TTM 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- -0.72%
YoY- 6.72%
Quarter Report
Latest QR
Upcoming QR
SUNWAY-'s Result
SUNWAY-'s Financial Summary
View:
Show?
TTM Result
31/12/09 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,671,325 1,896,541 0 1,503,094 1,390,321 1,039,194 998,663 6.64%
PBT 100,361 17,678 0 94,806 123,497 -145,703 -62,474 -
Tax -19,720 -21,133 0 -16,324 -49,958 -38,019 14,632 -
NP 80,641 -3,455 0 78,482 73,539 -183,722 -47,842 -
-
NP to SH 75,992 -9,006 0 78,482 73,539 -183,722 -61,431 -
-
Tax Rate 19.65% 119.54% - 17.22% 40.45% - - -
Total Cost 1,590,684 1,899,996 0 1,424,612 1,316,782 1,222,916 1,046,505 5.36%
-
Net Worth 737,408 497,129 513,652 506,700 300,717 227,075 364,655 9.19%
Dividend
31/12/09 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 12,962 - - 16,171 21,617 - - -
Div Payout % 17.06% - - 20.61% 29.40% - - -
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 737,408 497,129 513,652 506,700 300,717 227,075 364,655 9.19%
NOSH 576,100 540,358 540,686 539,042 406,374 405,492 405,172 4.49%
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 4.82% -0.18% 0.00% 5.22% 5.29% -17.68% -4.79% -
ROE 10.31% -1.81% 0.00% 15.49% 24.45% -80.91% -16.85% -
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 290.11 350.98 0.00 278.85 342.13 256.28 246.48 2.05%
EPS 13.19 -1.67 0.00 14.56 18.10 -45.31 -15.16 -
DPS 2.25 0.00 0.00 3.00 5.34 0.00 0.00 -
NAPS 1.28 0.92 0.95 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 286.77 325.41 0.00 257.90 238.55 178.31 171.35 6.64%
EPS 13.04 -1.55 0.00 13.47 12.62 -31.52 -10.54 -
DPS 2.22 0.00 0.00 2.77 3.71 0.00 0.00 -
NAPS 1.2652 0.853 0.8813 0.8694 0.516 0.3896 0.6257 9.19%
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 0.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.63 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 10.39 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 1.77 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 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.61 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 9.42 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 1.61 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