[SUNWAY] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 58.57%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,767,972 1,904,056 1,693,864 1,797,952 1,508,092 0 0 -
PBT 148,988 17,870 71,308 69,926 49,516 0 0 -
Tax -37,260 -21,926 -17,652 -17,914 -14,456 0 0 -
NP 111,728 -4,056 53,656 52,012 35,060 0 0 -
-
NP to SH 108,160 -9,788 47,253 43,562 27,472 0 0 -
-
Tax Rate 25.01% 122.70% 24.75% 25.62% 29.19% - - -
Total Cost 1,656,244 1,908,112 1,640,208 1,745,940 1,473,032 0 0 -
-
Net Worth 537,542 497,511 556,451 545,876 0 0 0 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 537,542 497,511 556,451 545,876 0 0 0 -
NOSH 542,971 540,773 540,243 540,471 540,787 0 0 -
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.32% -0.21% 3.17% 2.89% 2.32% 0.00% 0.00% -
ROE 20.12% -1.97% 8.49% 7.98% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 325.61 352.10 313.54 332.66 278.87 0.00 0.00 -
EPS 19.92 -1.81 8.75 8.06 5.08 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.92 1.03 1.01 0.00 0.95 0.00 -
Adjusted Per Share Value based on latest NOSH - 540,282
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 31.02 33.41 29.72 31.55 26.46 0.00 0.00 -
EPS 1.90 -0.17 0.83 0.76 0.48 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0943 0.0873 0.0976 0.0958 0.00 0.95 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.65 1.48 0.67 0.41 0.35 0.48 0.47 -
P/RPS 0.51 0.42 0.21 0.12 0.13 0.00 0.00 -
P/EPS 8.28 -81.77 7.66 5.09 6.89 0.00 0.00 -
EY 12.07 -1.22 13.05 19.66 14.51 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.61 0.65 0.41 0.00 0.51 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 30/08/07 31/05/07 28/02/07 - - - -
Price 1.85 1.49 1.18 0.57 0.00 0.00 0.00 -
P/RPS 0.57 0.42 0.38 0.17 0.00 0.00 0.00 -
P/EPS 9.29 -82.32 13.49 7.07 0.00 0.00 0.00 -
EY 10.77 -1.21 7.41 14.14 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.62 1.15 0.56 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