[SUNWAY] QoQ Quarter Result on 31-Mar-2007 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -10.67%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 447,263 441,993 633,658 371,422 521,953 377,023 0 -
PBT 36,210 37,247 -35,611 18,518 22,584 12,379 0 -
Tax -3,139 -9,315 -8,687 -4,282 -4,966 -3,614 0 -
NP 33,071 27,932 -44,298 14,236 17,618 8,765 0 -
-
NP to SH 31,488 27,040 -45,228 13,659 15,290 6,868 0 -
-
Tax Rate 8.67% 25.01% - 23.12% 21.99% 29.19% - -
Total Cost 414,192 414,061 677,956 357,186 504,335 368,258 0 -
-
Net Worth 578,462 537,542 497,129 556,077 545,685 0 0 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 578,462 537,542 497,129 556,077 545,685 0 0 -
NOSH 545,719 542,971 540,358 539,881 540,282 540,787 0 -
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.39% 6.32% -6.99% 3.83% 3.38% 2.32% 0.00% -
ROE 5.44% 5.03% -9.10% 2.46% 2.80% 0.00% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 81.96 81.40 117.27 68.80 96.61 69.72 0.00 -
EPS 5.77 4.98 -8.37 2.53 2.83 1.27 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.99 0.92 1.03 1.01 0.00 0.95 7.55%
Adjusted Per Share Value based on latest NOSH - 539,881
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 7.80 7.71 11.05 6.48 9.10 6.58 0.00 -
EPS 0.55 0.47 -0.79 0.24 0.27 0.12 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1009 0.0937 0.0867 0.097 0.0952 0.00 0.95 -77.48%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.84 1.65 1.48 0.67 0.41 0.35 0.48 -
P/RPS 2.25 2.03 1.26 0.97 0.42 0.50 0.00 -
P/EPS 31.89 33.13 -17.68 26.48 14.49 27.56 0.00 -
EY 3.14 3.02 -5.66 3.78 6.90 3.63 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.67 1.61 0.65 0.41 0.00 0.51 126.12%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 29/11/07 30/08/07 31/05/07 28/02/07 - - -
Price 1.33 1.85 1.49 1.18 0.57 0.00 0.00 -
P/RPS 1.62 2.27 1.27 1.72 0.59 0.00 0.00 -
P/EPS 23.05 37.15 -17.80 46.64 20.14 0.00 0.00 -
EY 4.34 2.69 -5.62 2.14 4.96 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.87 1.62 1.15 0.56 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