[SUNWAY-] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 3.07%
YoY- 6.85%
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,272,930 1,364,480 1,281,500 1,499,780 1,471,802 1,485,932 1,334,560 -3.10%
PBT 39,722 42,382 44,784 100,345 109,710 118,166 126,296 -53.71%
Tax -33,718 -34,120 -32,356 -21,771 -33,478 -36,552 -41,080 -12.32%
NP 6,004 8,262 12,428 78,574 76,232 81,614 85,216 -82.91%
-
NP to SH 6,004 8,262 12,428 78,574 76,232 81,614 85,216 -82.91%
-
Tax Rate 84.88% 80.51% 72.25% 21.70% 30.51% 30.93% 32.53% -
Total Cost 1,266,926 1,356,218 1,269,072 1,421,206 1,395,570 1,404,318 1,249,344 0.93%
-
Net Worth 466,575 472,890 466,050 456,769 426,112 383,391 362,168 18.37%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 14,577 - 79,586 - -
Div Payout % - - - 18.55% - 97.52% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 466,575 472,890 466,050 456,769 426,112 383,391 362,168 18.37%
NOSH 542,530 543,552 535,689 485,924 468,255 440,680 426,080 17.46%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.47% 0.61% 0.97% 5.24% 5.18% 5.49% 6.39% -
ROE 1.29% 1.75% 2.67% 17.20% 17.89% 21.29% 23.53% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 234.63 251.03 239.22 308.64 314.32 337.19 313.22 -17.50%
EPS 1.11 1.52 2.32 16.17 16.28 18.52 20.00 -85.42%
DPS 0.00 0.00 0.00 3.00 0.00 18.06 0.00 -
NAPS 0.86 0.87 0.87 0.94 0.91 0.87 0.85 0.78%
Adjusted Per Share Value based on latest NOSH - 539,042
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 218.41 234.12 219.88 257.33 252.53 254.96 228.98 -3.09%
EPS 1.03 1.42 2.13 13.48 13.08 14.00 14.62 -82.91%
DPS 0.00 0.00 0.00 2.50 0.00 13.66 0.00 -
NAPS 0.8006 0.8114 0.7997 0.7837 0.7311 0.6578 0.6214 18.38%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 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
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 17/08/05 31/05/05 28/02/05 26/11/04 27/08/04 19/05/04 -
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