[SUNWAY] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 58.57%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 31/12/06 31/12/05 CAGR
Revenue 3,672,552 2,021,700 1,829,261 1,797,952 0 -
PBT 452,452 219,176 102,281 69,926 0 -
Tax -41,976 -31,042 -21,510 -17,914 0 -
NP 410,476 188,134 80,770 52,012 0 -
-
NP to SH 353,408 177,010 73,302 43,562 0 -
-
Tax Rate 9.28% 14.16% 21.03% 25.62% - -
Total Cost 3,262,076 1,833,566 1,748,490 1,745,940 0 -
-
Net Worth 2,792,104 812,977 622,748 545,876 0 -
Dividend
30/06/11 30/06/10 30/06/09 31/12/06 31/12/05 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/11 30/06/10 30/06/09 31/12/06 31/12/05 CAGR
Net Worth 2,792,104 812,977 622,748 545,876 0 -
NOSH 1,292,640 576,579 523,317 540,471 0 -
Ratio Analysis
30/06/11 30/06/10 30/06/09 31/12/06 31/12/05 CAGR
NP Margin 11.18% 9.31% 4.42% 2.89% 0.00% -
ROE 12.66% 21.77% 11.77% 7.98% 0.00% -
Per Share
30/06/11 30/06/10 30/06/09 31/12/06 31/12/05 CAGR
RPS 284.11 350.64 349.55 332.66 0.00 -
EPS 27.34 30.70 14.01 8.06 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 1.41 1.19 1.01 0.00 -
Adjusted Per Share Value based on latest NOSH - 540,282
30/06/11 30/06/10 30/06/09 31/12/06 31/12/05 CAGR
RPS 64.05 35.26 31.90 31.36 0.00 -
EPS 6.16 3.09 1.28 0.76 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4869 0.1418 0.1086 0.0952 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 31/12/06 31/12/05 CAGR
Date 19/01/11 30/06/10 30/06/09 29/12/06 30/12/05 -
Price 2.33 1.50 1.17 0.41 0.43 -
P/RPS 0.82 0.43 0.00 0.12 0.00 -
P/EPS 8.52 4.89 0.00 5.09 0.00 -
EY 11.73 20.47 0.00 19.66 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.06 1.17 0.41 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 31/12/06 31/12/05 CAGR
Date 25/08/11 24/08/10 25/08/09 28/02/07 - -
Price 2.29 1.64 1.47 0.57 0.00 -
P/RPS 0.81 0.47 0.00 0.17 0.00 -
P/EPS 8.38 5.34 0.00 7.07 0.00 -
EY 11.94 18.72 0.00 14.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.16 1.47 0.56 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