[SUNWAY] QoQ Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -120.71%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,868,568 2,134,214 1,767,972 1,904,056 1,693,864 1,797,952 1,508,092 15.34%
PBT 155,932 176,296 148,988 17,870 71,308 69,926 49,516 114.69%
Tax -28,462 -29,889 -37,260 -21,926 -17,652 -17,914 -14,456 57.02%
NP 127,470 146,407 111,728 -4,056 53,656 52,012 35,060 136.25%
-
NP to SH 124,374 140,467 108,160 -9,788 47,253 43,562 27,472 173.41%
-
Tax Rate 18.25% 16.95% 25.01% 122.70% 24.75% 25.62% 29.19% -
Total Cost 1,741,098 1,987,807 1,656,244 1,908,112 1,640,208 1,745,940 1,473,032 11.77%
-
Net Worth 576,712 577,113 537,542 497,511 556,451 545,876 0 -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 576,712 577,113 537,542 497,511 556,451 545,876 0 -
NOSH 544,068 544,446 542,971 540,773 540,243 540,471 540,787 0.40%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.82% 6.86% 6.32% -0.21% 3.17% 2.89% 2.32% -
ROE 21.57% 24.34% 20.12% -1.97% 8.49% 7.98% 0.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 343.44 392.00 325.61 352.10 313.54 332.66 278.87 14.87%
EPS 22.86 25.80 19.92 -1.81 8.75 8.06 5.08 172.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.06 0.99 0.92 1.03 1.01 0.00 -
Adjusted Per Share Value based on latest NOSH - 540,358
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 30.03 34.30 28.41 30.60 27.22 28.89 24.23 15.36%
EPS 2.00 2.26 1.74 -0.16 0.76 0.70 0.44 174.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0927 0.0927 0.0864 0.0799 0.0894 0.0877 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.34 1.84 1.65 1.48 0.67 0.41 0.35 -
P/RPS 0.39 0.47 0.51 0.42 0.21 0.12 0.13 107.86%
P/EPS 5.86 7.13 8.28 -81.77 7.66 5.09 6.89 -10.22%
EY 17.06 14.02 12.07 -1.22 13.05 19.66 14.51 11.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.74 1.67 1.61 0.65 0.41 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 25/02/08 29/11/07 30/08/07 31/05/07 28/02/07 - -
Price 1.41 1.33 1.85 1.49 1.18 0.57 0.00 -
P/RPS 0.41 0.34 0.57 0.42 0.38 0.17 0.00 -
P/EPS 6.17 5.16 9.29 -82.32 13.49 7.07 0.00 -
EY 16.21 19.40 10.77 -1.21 7.41 14.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.25 1.87 1.62 1.15 0.56 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