[SUNWAY-] YoY Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[SUNWAY-] SUNWAY HOLDINGS BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 9.01%
YoY- -92.12%
Quarter Report
Latest QR
Upcoming QR
SUNWAY-'s Result
SUNWAY-'s Financial Summary
View:
Show?
Cumulative Result
31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,300,190 441,993 377,023 954,698 333,640 314,575 196,500 30.96%
PBT 71,523 37,247 12,379 29,792 31,574 20,962 -124,044 -
Tax -16,578 -9,315 -3,614 -25,289 -10,270 -9,234 124,044 -
NP 54,945 27,932 8,765 4,503 21,304 11,728 0 -
-
NP to SH 48,786 27,040 6,868 4,503 21,304 11,728 -124,254 -
-
Tax Rate 23.18% 25.01% 29.19% 84.89% 32.53% 44.05% - -
Total Cost 1,245,245 414,061 368,258 950,195 312,336 302,847 196,500 30.15%
-
Net Worth 612,442 537,542 0 466,575 362,168 238,604 283,499 11.62%
Dividend
31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 612,442 537,542 0 466,575 362,168 238,604 283,499 11.62%
NOSH 523,454 542,971 540,916 542,530 426,080 404,413 404,999 3.73%
Ratio Analysis
31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 4.23% 6.32% 2.32% 0.47% 6.39% 3.73% 0.00% -
ROE 7.97% 5.03% 0.00% 0.97% 5.88% 4.92% -43.83% -
Per Share
31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 248.39 81.40 69.70 175.97 78.30 77.79 48.52 26.25%
EPS 9.32 4.98 1.27 0.83 5.00 2.90 -30.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 0.99 0.00 0.86 0.85 0.59 0.70 7.60%
Adjusted Per Share Value based on latest NOSH - 531,428
31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 223.09 75.84 64.69 163.81 57.25 53.97 33.72 30.95%
EPS 8.37 4.64 1.18 0.77 3.66 2.01 -21.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0508 0.9223 0.00 0.8006 0.6214 0.4094 0.4864 11.62%
Price Multiplier on Financial Quarter End Date
31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/09 - - - - - - -
Price 0.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.76 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 14.79 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 0.54 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/09 29/11/07 30/11/06 23/11/05 19/05/04 20/05/03 15/05/02 -
Price 1.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.16 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 8.96 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 0.89 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