[SUNWAY] QoQ Quarter Result on 31-Mar-2008

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008
Profit Trend
QoQ- -22.55%
YoY- 78.55%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 451,538 467,016 579,491 356,456 447,263 441,993 633,658 -20.13%
PBT 26,733 26,850 24,567 30,498 36,210 37,247 -35,611 -
Tax -5,985 -8,189 -7,330 -6,521 -3,139 -9,315 -8,687 -21.90%
NP 20,748 18,661 17,237 23,977 33,071 27,932 -44,298 -
-
NP to SH 15,434 17,852 17,239 24,388 31,488 27,040 -45,228 -
-
Tax Rate 22.39% 30.50% 29.84% 21.38% 8.67% 25.01% - -
Total Cost 430,790 448,355 562,254 332,479 414,192 414,061 677,956 -25.98%
-
Net Worth 612,128 586,341 582,967 575,752 578,462 537,542 497,129 14.80%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 612,128 586,341 582,967 575,752 578,462 537,542 497,129 14.80%
NOSH 523,186 523,519 529,970 543,162 545,719 542,971 540,358 -2.12%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.59% 4.00% 2.97% 6.73% 7.39% 6.32% -6.99% -
ROE 2.52% 3.04% 2.96% 4.24% 5.44% 5.03% -9.10% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 86.31 89.21 109.34 65.63 81.96 81.40 117.27 -18.40%
EPS 2.95 3.41 3.29 4.49 5.77 4.98 -8.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.12 1.10 1.06 1.06 0.99 0.92 17.29%
Adjusted Per Share Value based on latest NOSH - 543,162
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 7.26 7.50 9.31 5.73 7.19 7.10 10.18 -20.09%
EPS 0.25 0.29 0.28 0.39 0.51 0.43 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0984 0.0942 0.0937 0.0925 0.093 0.0864 0.0799 14.82%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.71 0.83 1.16 1.34 1.84 1.65 1.48 -
P/RPS 0.82 0.93 1.06 2.04 2.25 2.03 1.26 -24.80%
P/EPS 24.07 24.34 35.66 29.84 31.89 33.13 -17.68 -
EY 4.15 4.11 2.80 3.35 3.14 3.02 -5.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.74 1.05 1.26 1.74 1.67 1.61 -47.48%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 26/08/08 29/05/08 25/02/08 29/11/07 30/08/07 -
Price 0.67 0.72 0.84 1.41 1.33 1.85 1.49 -
P/RPS 0.78 0.81 0.77 2.15 1.62 2.27 1.27 -27.63%
P/EPS 22.71 21.11 25.82 31.40 23.05 37.15 -17.80 -
EY 4.40 4.74 3.87 3.18 4.34 2.69 -5.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.76 1.33 1.25 1.87 1.62 -50.00%

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