[SUNWAY-] QoQ TTM Result on 31-Mar-2005

Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005
Profit Trend
QoQ- -27.15%
YoY- -31.21%
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 0 399,242 760,128 1,169,454 1,503,094 1,478,043 1,472,180 -
PBT 0 12,523 35,723 63,232 94,806 119,662 128,983 -
Tax 0 8,785 1,952 -6,054 -16,324 -40,610 -47,983 -
NP 0 21,308 37,675 57,178 78,482 79,052 81,000 -
-
NP to SH 0 21,308 37,675 57,178 78,482 79,052 81,000 -
-
Tax Rate - -70.15% -5.46% 9.57% 17.22% 33.94% 37.20% -
Total Cost 0 377,934 722,453 1,112,276 1,424,612 1,398,991 1,391,180 -
-
Net Worth 537,428 0 0 0 506,700 475,845 397,367 22.23%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 16,171 16,171 16,171 16,171 - - -
Div Payout % - 75.89% 42.92% 28.28% 20.61% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 537,428 0 0 0 506,700 475,845 397,367 22.23%
NOSH 537,428 531,428 538,947 535,689 539,042 522,907 456,744 11.42%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.00% 5.34% 4.96% 4.89% 5.22% 5.35% 5.50% -
ROE 0.00% 0.00% 0.00% 0.00% 15.49% 16.61% 20.38% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.00 75.13 141.04 218.31 278.85 282.66 322.32 -
EPS 0.00 4.01 6.99 10.67 14.56 15.12 17.73 -
DPS 0.00 3.00 3.00 3.02 3.00 0.00 0.00 -
NAPS 1.00 0.00 0.00 0.00 0.94 0.91 0.87 9.70%
Adjusted Per Share Value based on latest NOSH - 535,689
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.00 68.50 130.42 200.66 257.90 253.60 252.60 -
EPS 0.00 3.66 6.46 9.81 13.47 13.56 13.90 -
DPS 0.00 2.77 2.77 2.77 2.77 0.00 0.00 -
NAPS 0.9221 0.00 0.00 0.00 0.8694 0.8165 0.6818 22.22%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 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
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 23/11/05 17/08/05 31/05/05 28/02/05 26/11/04 27/08/04 -
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