[SUNWAY] QoQ Annualized Quarter Result on 31-Dec-2007

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007
Profit Trend
QoQ- 29.87%
YoY- 222.45%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,868,064 1,825,203 1,868,568 2,134,214 1,767,972 1,904,056 1,693,864 6.72%
PBT 107,400 128,522 155,932 176,296 148,988 17,870 71,308 31.29%
Tax -32,756 -26,305 -28,462 -29,889 -37,260 -21,926 -17,652 50.83%
NP 74,644 102,217 127,470 146,407 111,728 -4,056 53,656 24.54%
-
NP to SH 71,408 100,155 124,374 140,467 108,160 -9,788 47,253 31.58%
-
Tax Rate 30.50% 20.47% 18.25% 16.95% 25.01% 122.70% 24.75% -
Total Cost 1,793,420 1,722,986 1,741,098 1,987,807 1,656,244 1,908,112 1,640,208 6.11%
-
Net Worth 586,341 589,003 576,712 577,113 537,542 497,511 556,451 3.53%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 586,341 589,003 576,712 577,113 537,542 497,511 556,451 3.53%
NOSH 523,519 540,370 544,068 544,446 542,971 540,773 540,243 -2.06%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.00% 5.60% 6.82% 6.86% 6.32% -0.21% 3.17% -
ROE 12.18% 17.00% 21.57% 24.34% 20.12% -1.97% 8.49% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 356.83 337.77 343.44 392.00 325.61 352.10 313.54 8.97%
EPS 13.64 18.53 22.86 25.80 19.92 -1.81 8.75 34.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.09 1.06 1.06 0.99 0.92 1.03 5.72%
Adjusted Per Share Value based on latest NOSH - 545,719
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 32.85 32.10 32.86 37.53 31.09 33.48 29.79 6.71%
EPS 1.26 1.76 2.19 2.47 1.90 -0.17 0.83 31.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1031 0.1036 0.1014 0.1015 0.0945 0.0875 0.0979 3.50%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.83 1.16 1.34 1.84 1.65 1.48 0.67 -
P/RPS 0.23 0.34 0.39 0.47 0.51 0.42 0.21 6.23%
P/EPS 6.09 6.26 5.86 7.13 8.28 -81.77 7.66 -14.14%
EY 16.43 15.98 17.06 14.02 12.07 -1.22 13.05 16.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.06 1.26 1.74 1.67 1.61 0.65 9.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 26/08/08 29/05/08 25/02/08 29/11/07 30/08/07 31/05/07 -
Price 0.72 0.84 1.41 1.33 1.85 1.49 1.18 -
P/RPS 0.20 0.25 0.41 0.34 0.57 0.42 0.38 -34.73%
P/EPS 5.28 4.53 6.17 5.16 9.29 -82.32 13.49 -46.40%
EY 18.94 22.06 16.21 19.40 10.77 -1.21 7.41 86.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.77 1.33 1.25 1.87 1.62 1.15 -32.26%

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