[SUNWAY] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 1205.03%
YoY- 293.71%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
Revenue 3,334,844 2,006,720 1,950,285 1,767,972 1,508,092 19.27%
PBT 316,876 201,428 107,284 148,988 49,516 51.03%
Tax 38,808 -37,016 -24,867 -37,260 -14,456 -
NP 355,684 164,412 82,417 111,728 35,060 67.31%
-
NP to SH 273,156 159,572 73,179 108,160 27,472 66.57%
-
Tax Rate -12.25% 18.38% 23.18% 25.01% 29.19% -
Total Cost 2,979,160 1,842,308 1,867,867 1,656,244 1,473,032 16.93%
-
Net Worth 2,677,239 760,964 612,442 537,542 0 -
Dividend
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
Net Worth 2,677,239 760,964 612,442 537,542 0 -
NOSH 1,293,352 576,488 523,454 542,971 540,787 21.37%
Ratio Analysis
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
NP Margin 10.67% 8.19% 4.23% 6.32% 2.32% -
ROE 10.20% 20.97% 11.95% 20.12% 0.00% -
Per Share
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
RPS 257.85 348.09 372.58 325.61 278.87 -1.72%
EPS 21.12 27.68 13.98 19.92 5.08 37.23%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.32 1.17 0.99 0.00 -
Adjusted Per Share Value based on latest NOSH - 542,971
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
RPS 58.64 35.29 34.30 31.09 26.52 19.27%
EPS 4.80 2.81 1.29 1.90 0.48 66.78%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4708 0.1338 0.1077 0.0945 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
Date 19/01/11 31/03/10 31/03/09 28/09/07 29/09/06 -
Price 2.33 1.49 0.63 1.65 0.35 -
P/RPS 0.90 0.43 0.17 0.51 0.13 53.70%
P/EPS 11.03 5.38 4.51 8.28 6.89 11.01%
EY 9.06 18.58 22.19 12.07 14.51 -9.93%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.13 0.54 1.67 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
Date 19/01/11 25/05/10 26/05/09 29/11/07 - -
Price 2.33 1.31 1.04 1.85 0.00 -
P/RPS 0.90 0.38 0.28 0.57 0.00 -
P/EPS 11.03 4.73 7.44 9.29 0.00 -
EY 9.06 21.13 13.44 10.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.99 0.89 1.87 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