[SUNWAY-] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 6.76%
YoY- 140.03%
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,471,802 1,485,932 1,334,560 1,390,321 1,354,840 1,322,214 1,258,300 10.98%
PBT 109,710 118,166 126,296 123,497 114,824 107,194 83,848 19.57%
Tax -33,478 -36,552 -41,080 -49,958 -45,942 -40,502 -36,936 -6.32%
NP 76,232 81,614 85,216 73,539 68,881 66,692 46,912 38.09%
-
NP to SH 76,232 81,614 85,216 73,539 68,881 66,692 46,912 38.09%
-
Tax Rate 30.51% 30.93% 32.53% 40.45% 40.01% 37.78% 44.05% -
Total Cost 1,395,570 1,404,318 1,249,344 1,316,782 1,285,958 1,255,522 1,211,388 9.86%
-
Net Worth 426,112 383,391 362,168 300,436 275,309 259,312 238,604 47.04%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 79,586 - - - - - -
Div Payout % - 97.52% - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 426,112 383,391 362,168 300,436 275,309 259,312 238,604 47.04%
NOSH 468,255 440,680 426,080 405,994 404,866 405,176 404,413 10.23%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.18% 5.49% 6.39% 5.29% 5.08% 5.04% 3.73% -
ROE 17.89% 21.29% 23.53% 24.48% 25.02% 25.72% 19.66% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 314.32 337.19 313.22 342.45 334.64 326.33 311.14 0.67%
EPS 16.28 18.52 20.00 18.11 17.01 16.46 11.60 25.27%
DPS 0.00 18.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.87 0.85 0.74 0.68 0.64 0.59 33.38%
Adjusted Per Share Value based on latest NOSH - 406,374
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 252.53 254.96 228.98 238.55 232.46 226.87 215.90 10.98%
EPS 13.08 14.00 14.62 12.62 11.82 11.44 8.05 38.08%
DPS 0.00 13.66 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7311 0.6578 0.6214 0.5155 0.4724 0.4449 0.4094 47.03%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 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
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 19/05/04 27/02/04 10/12/03 27/08/03 20/05/03 -
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