[SUNWAY] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 61.64%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 31/03/07 CAGR
Revenue 3,267,019 2,001,431 1,621,297 1,270,398 23.33%
PBT 354,306 207,329 90,392 53,481 52.16%
Tax -50,250 -34,382 -16,243 -12,862 35.33%
NP 304,056 172,947 74,149 40,619 56.34%
-
NP to SH 271,537 161,080 67,345 35,817 56.79%
-
Tax Rate 14.18% 16.58% 17.97% 24.05% -
Total Cost 2,962,963 1,828,484 1,547,148 1,229,779 21.55%
-
Net Worth 2,815,453 860,191 676,476 556,077 43.34%
Dividend
30/09/11 30/09/10 30/09/09 31/03/07 CAGR
Div - 12,962 - - -
Div Payout % - 8.05% - - -
Equity
30/09/11 30/09/10 30/09/09 31/03/07 CAGR
Net Worth 2,815,453 860,191 676,476 556,077 43.34%
NOSH 1,291,492 577,309 545,545 539,881 21.36%
Ratio Analysis
30/09/11 30/09/10 30/09/09 31/03/07 CAGR
NP Margin 9.31% 8.64% 4.57% 3.20% -
ROE 9.64% 18.73% 9.96% 6.44% -
Per Share
30/09/11 30/09/10 30/09/09 31/03/07 CAGR
RPS 252.96 346.68 297.19 235.31 1.61%
EPS 21.03 27.90 12.34 6.63 29.21%
DPS 0.00 2.25 0.00 0.00 -
NAPS 2.18 1.49 1.24 1.03 18.11%
Adjusted Per Share Value based on latest NOSH - 539,881
30/09/11 30/09/10 30/09/09 31/03/07 CAGR
RPS 57.46 35.20 28.51 22.34 23.33%
EPS 4.78 2.83 1.18 0.63 56.81%
DPS 0.00 0.23 0.00 0.00 -
NAPS 0.4952 0.1513 0.119 0.0978 43.35%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 31/03/07 CAGR
Date 30/09/11 30/09/10 30/09/09 30/03/07 -
Price 1.89 1.93 1.40 0.67 -
P/RPS 0.75 0.56 0.47 0.28 24.45%
P/EPS 8.99 6.92 11.34 10.10 -2.55%
EY 11.12 14.46 8.82 9.90 2.61%
DY 0.00 1.17 0.00 0.00 -
P/NAPS 0.87 1.30 1.13 0.65 6.68%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 31/03/07 CAGR
Date 24/11/11 22/11/10 24/11/09 - -
Price 2.22 2.25 1.33 0.00 -
P/RPS 0.88 0.65 0.45 0.00 -
P/EPS 10.56 8.06 10.77 0.00 -
EY 9.47 12.40 9.28 0.00 -
DY 0.00 1.00 0.00 0.00 -
P/NAPS 1.02 1.51 1.07 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