[SUNWAY-] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[SUNWAY-] SUNWAY HOLDINGS BHD
Announcement Date
10-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 529.46%
YoY- 128.86%
Quarter Report
Latest QR
Upcoming QR
SUNWAY-'s Result
SUNWAY-'s Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 1,472,180 1,409,386 1,390,321 1,338,040 1,258,318 1,157,269 1,039,194 26.16%
PBT 128,983 134,109 123,497 132,377 34,625 -697 -145,703 -
Tax -47,983 -50,994 -49,958 -61,735 -51,074 -47,043 -38,019 16.80%
NP 81,000 83,115 73,539 70,642 -16,449 -47,740 -183,722 -
-
NP to SH 81,000 83,115 73,539 70,642 -16,449 -47,740 -183,722 -
-
Tax Rate 37.20% 38.02% 40.45% 46.64% 147.51% - - -
Total Cost 1,391,180 1,326,271 1,316,782 1,267,398 1,274,767 1,205,009 1,222,916 8.98%
-
Net Worth 397,367 362,168 300,717 275,535 259,092 238,604 227,075 45.26%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 21,617 21,617 21,617 21,617 - - -
Div Payout % - 26.01% 29.40% 30.60% 0.00% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 397,367 362,168 300,717 275,535 259,092 238,604 227,075 45.26%
NOSH 456,744 426,080 406,374 405,199 404,831 404,413 405,492 8.26%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.50% 5.90% 5.29% 5.28% -1.31% -4.13% -17.68% -
ROE 20.38% 22.95% 24.45% 25.64% -6.35% -20.01% -80.91% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 322.32 330.78 342.13 330.22 310.83 286.16 256.28 16.53%
EPS 17.73 19.51 18.10 17.43 -4.06 -11.80 -45.31 -
DPS 0.00 5.07 5.34 5.34 5.34 0.00 0.00 -
NAPS 0.87 0.85 0.74 0.68 0.64 0.59 0.56 34.17%
Adjusted Per Share Value based on latest NOSH - 405,199
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 252.60 241.82 238.55 229.58 215.90 198.56 178.31 26.16%
EPS 13.90 14.26 12.62 12.12 -2.82 -8.19 -31.52 -
DPS 0.00 3.71 3.71 3.71 3.71 0.00 0.00 -
NAPS 0.6818 0.6214 0.516 0.4728 0.4446 0.4094 0.3896 45.26%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 19/05/04 27/02/04 10/12/03 27/08/03 20/05/03 26/02/03 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 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