[SUNWAY] YoY TTM 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- 222.63%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 31/12/06 CAGR
Revenue 2,822,003 1,923,906 1,676,823 898,976 28.95%
PBT 324,609 169,774 93,758 34,963 64.10%
Tax -40,926 -29,697 -19,718 -8,580 41.52%
NP 283,683 140,077 74,040 26,383 69.54%
-
NP to SH 250,807 130,589 67,194 22,158 71.49%
-
Tax Rate 12.61% 17.49% 21.03% 24.54% -
Total Cost 2,538,320 1,783,829 1,602,783 872,593 26.78%
-
Net Worth 2,791,137 814,048 622,315 545,685 43.73%
Dividend
30/06/11 30/06/10 30/06/09 31/12/06 CAGR
Div - 12,962 - - -
Div Payout % - 9.93% - - -
Equity
30/06/11 30/06/10 30/06/09 31/12/06 CAGR
Net Worth 2,791,137 814,048 622,315 545,685 43.73%
NOSH 1,292,193 577,339 522,954 540,282 21.38%
Ratio Analysis
30/06/11 30/06/10 30/06/09 31/12/06 CAGR
NP Margin 10.05% 7.28% 4.42% 2.93% -
ROE 8.99% 16.04% 10.80% 4.06% -
Per Share
30/06/11 30/06/10 30/06/09 31/12/06 CAGR
RPS 218.39 333.24 320.64 166.39 6.23%
EPS 19.41 22.62 12.85 4.10 41.28%
DPS 0.00 2.25 0.00 0.00 -
NAPS 2.16 1.41 1.19 1.01 18.40%
Adjusted Per Share Value based on latest NOSH - 540,282
30/06/11 30/06/10 30/06/09 31/12/06 CAGR
RPS 49.63 33.83 29.49 15.81 28.95%
EPS 4.41 2.30 1.18 0.39 71.45%
DPS 0.00 0.23 0.00 0.00 -
NAPS 0.4908 0.1432 0.1094 0.096 43.72%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 31/12/06 CAGR
Date 19/01/11 30/06/10 30/06/09 29/12/06 -
Price 2.33 1.50 1.17 0.41 -
P/RPS 1.07 0.45 0.36 0.25 38.15%
P/EPS 12.00 6.63 9.11 10.00 4.13%
EY 8.33 15.08 10.98 10.00 -3.98%
DY 0.00 1.50 0.00 0.00 -
P/NAPS 1.08 1.06 0.98 0.41 24.02%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 31/12/06 CAGR
Date 25/08/11 24/08/10 25/08/09 - -
Price 2.29 1.64 1.47 0.00 -
P/RPS 1.05 0.49 0.46 0.00 -
P/EPS 11.80 7.25 11.44 0.00 -
EY 8.48 13.79 8.74 0.00 -
DY 0.00 1.37 0.00 0.00 -
P/NAPS 1.06 1.16 1.24 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