[SUNWAY] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 1205.03%
YoY- 293.71%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,825,203 1,868,568 2,134,214 1,767,972 1,904,056 1,693,864 1,797,952 1.00%
PBT 128,522 155,932 176,296 148,988 17,870 71,308 69,926 50.10%
Tax -26,305 -28,462 -29,889 -37,260 -21,926 -17,652 -17,914 29.22%
NP 102,217 127,470 146,407 111,728 -4,056 53,656 52,012 56.96%
-
NP to SH 100,155 124,374 140,467 108,160 -9,788 47,253 43,562 74.28%
-
Tax Rate 20.47% 18.25% 16.95% 25.01% 122.70% 24.75% 25.62% -
Total Cost 1,722,986 1,741,098 1,987,807 1,656,244 1,908,112 1,640,208 1,745,940 -0.87%
-
Net Worth 589,003 576,712 577,113 537,542 497,511 556,451 545,876 5.20%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 589,003 576,712 577,113 537,542 497,511 556,451 545,876 5.20%
NOSH 540,370 544,068 544,446 542,971 540,773 540,243 540,471 -0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.60% 6.82% 6.86% 6.32% -0.21% 3.17% 2.89% -
ROE 17.00% 21.57% 24.34% 20.12% -1.97% 8.49% 7.98% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 337.77 343.44 392.00 325.61 352.10 313.54 332.66 1.02%
EPS 18.53 22.86 25.80 19.92 -1.81 8.75 8.06 74.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.06 1.06 0.99 0.92 1.03 1.01 5.21%
Adjusted Per Share Value based on latest NOSH - 542,971
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 29.33 30.03 34.30 28.41 30.60 27.22 28.89 1.01%
EPS 1.61 2.00 2.26 1.74 -0.16 0.76 0.70 74.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0947 0.0927 0.0927 0.0864 0.0799 0.0894 0.0877 5.25%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.16 1.34 1.84 1.65 1.48 0.67 0.41 -
P/RPS 0.34 0.39 0.47 0.51 0.42 0.21 0.12 100.35%
P/EPS 6.26 5.86 7.13 8.28 -81.77 7.66 5.09 14.80%
EY 15.98 17.06 14.02 12.07 -1.22 13.05 19.66 -12.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.26 1.74 1.67 1.61 0.65 0.41 88.48%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 29/05/08 25/02/08 29/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.84 1.41 1.33 1.85 1.49 1.18 0.57 -
P/RPS 0.25 0.41 0.34 0.57 0.42 0.38 0.17 29.34%
P/EPS 4.53 6.17 5.16 9.29 -82.32 13.49 7.07 -25.69%
EY 22.06 16.21 19.40 10.77 -1.21 7.41 14.14 34.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.33 1.25 1.87 1.62 1.15 0.56 23.67%

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