[SUNWAY-] YoY Annualized Quarter Result on 31-Dec-2007

Stock
[SUNWAY-] SUNWAY HOLDINGS BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007
Profit Trend
QoQ- 29.87%
YoY- 222.45%
Quarter Report
Latest QR
Upcoming QR
SUNWAY-'s Result
SUNWAY-'s Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 31/12/07 31/03/05 30/06/05 CAGR
Revenue 2,204,529 1,868,064 2,134,214 1,281,500 1,364,480 14.65%
PBT 128,599 107,400 176,296 44,784 42,382 37.23%
Tax -34,017 -32,756 -29,889 -32,356 -34,120 -0.08%
NP 94,581 74,644 146,407 12,428 8,262 100.40%
-
NP to SH 79,886 71,408 140,467 12,428 8,262 90.98%
-
Tax Rate 26.45% 30.50% 16.95% 72.25% 80.51% -
Total Cost 2,109,948 1,793,420 1,987,807 1,269,072 1,356,218 13.43%
-
Net Worth 612,336 586,341 577,113 466,050 472,890 7.64%
Dividend
31/12/08 30/09/08 31/12/07 31/03/05 30/06/05 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/08 30/09/08 31/12/07 31/03/05 30/06/05 CAGR
Net Worth 612,336 586,341 577,113 466,050 472,890 7.64%
NOSH 523,364 523,519 544,446 535,689 543,552 -1.07%
Ratio Analysis
31/12/08 30/09/08 31/12/07 31/03/05 30/06/05 CAGR
NP Margin 4.29% 4.00% 6.86% 0.97% 0.61% -
ROE 13.05% 12.18% 24.34% 2.67% 1.75% -
Per Share
31/12/08 30/09/08 31/12/07 31/03/05 30/06/05 CAGR
RPS 421.22 356.83 392.00 239.22 251.03 15.90%
EPS 15.26 13.64 25.80 2.32 1.52 93.03%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.12 1.06 0.87 0.87 8.81%
Adjusted Per Share Value based on latest NOSH - 545,719
31/12/08 30/09/08 31/12/07 31/03/05 30/06/05 CAGR
RPS 378.25 320.52 366.19 219.88 234.12 14.65%
EPS 13.71 12.25 24.10 2.13 1.42 90.90%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0507 1.006 0.9902 0.7997 0.8114 7.64%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 31/12/07 31/03/05 30/06/05 CAGR
Date - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 31/12/07 31/03/05 30/06/05 CAGR
Date 26/02/09 27/11/08 25/02/08 31/05/05 17/08/05 -
Price 0.67 0.00 0.00 0.00 0.00 -
P/RPS 0.16 0.00 0.00 0.00 0.00 -
P/EPS 4.39 0.00 0.00 0.00 0.00 -
EY 22.78 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 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