[SUNWAY] QoQ Cumulative 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- 376.26%
YoY- 293.71%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative 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 1,245,712 889,256 441,993 1,904,056 1,270,398 898,976 60.40%
PBT 128,522 103,955 73,457 37,247 17,870 53,481 34,963 138.37%
Tax -26,305 -18,975 -12,454 -9,315 -21,926 -13,239 -8,957 105.21%
NP 102,217 84,980 61,003 27,932 -4,056 40,242 26,006 149.26%
-
NP to SH 100,155 82,916 58,528 27,040 -9,788 35,440 21,781 176.77%
-
Tax Rate 20.47% 18.25% 16.95% 25.01% 122.70% 24.75% 25.62% -
Total Cost 1,722,986 1,160,732 828,253 414,061 1,908,112 1,230,156 872,970 57.41%
-
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% 14.38% 10.14% 5.03% -1.97% 6.37% 3.99% -
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 337.77 228.96 163.33 81.40 352.10 235.15 166.33 60.43%
EPS 18.53 15.24 10.75 4.98 -1.81 6.56 4.03 176.76%
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 31.83 21.72 15.51 7.71 33.21 22.16 15.68 60.39%
EPS 1.75 1.45 1.02 0.47 -0.17 0.62 0.38 177.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1027 0.1006 0.1006 0.0937 0.0868 0.097 0.0952 5.19%
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 0.59 1.13 2.03 0.42 0.28 0.25 22.77%
P/EPS 6.26 8.79 17.12 33.13 -81.77 10.21 10.17 -27.66%
EY 15.98 11.37 5.84 3.02 -1.22 9.79 9.83 38.29%
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 0.62 0.81 2.27 0.42 0.50 0.34 -18.54%
P/EPS 4.53 9.25 12.37 37.15 -82.32 17.99 14.14 -53.21%
EY 22.06 10.81 8.08 2.69 -1.21 5.56 7.07 113.67%
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