[SUNWAY] QoQ 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- 16.45%
YoY- 105.94%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
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 467,016 579,491 356,456 447,263 441,993 633,658 371,422 16.44%
PBT 26,850 24,567 30,498 36,210 37,247 -35,611 18,518 28.01%
Tax -8,189 -7,330 -6,521 -3,139 -9,315 -8,687 -4,282 53.88%
NP 18,661 17,237 23,977 33,071 27,932 -44,298 14,236 19.71%
-
NP to SH 17,852 17,239 24,388 31,488 27,040 -45,228 13,659 19.48%
-
Tax Rate 30.50% 29.84% 21.38% 8.67% 25.01% - 23.12% -
Total Cost 448,355 562,254 332,479 414,192 414,061 677,956 357,186 16.31%
-
Net Worth 586,341 582,967 575,752 578,462 537,542 497,129 556,077 3.58%
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 586,341 582,967 575,752 578,462 537,542 497,129 556,077 3.58%
NOSH 523,519 529,970 543,162 545,719 542,971 540,358 539,881 -2.02%
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% 2.97% 6.73% 7.39% 6.32% -6.99% 3.83% -
ROE 3.04% 2.96% 4.24% 5.44% 5.03% -9.10% 2.46% -
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 89.21 109.34 65.63 81.96 81.40 117.27 68.80 18.85%
EPS 3.41 3.29 4.49 5.77 4.98 -8.37 2.53 21.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.10 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 8.14 10.11 6.22 7.80 7.71 11.05 6.48 16.37%
EPS 0.31 0.30 0.43 0.55 0.47 -0.79 0.24 18.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1023 0.1017 0.1004 0.1009 0.0937 0.0867 0.097 3.60%
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 0.93 1.06 2.04 2.25 2.03 1.26 0.97 -2.76%
P/EPS 24.34 35.66 29.84 31.89 33.13 -17.68 26.48 -5.44%
EY 4.11 2.80 3.35 3.14 3.02 -5.66 3.78 5.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.05 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 0.81 0.77 2.15 1.62 2.27 1.27 1.72 -39.38%
P/EPS 21.11 25.82 31.40 23.05 37.15 -17.80 46.64 -40.96%
EY 4.74 3.87 3.18 4.34 2.69 -5.62 2.14 69.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.76 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