[SUNWAY] QoQ Annualized Quarter Result on 31-Dec-2008

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2008
Profit Trend
QoQ- 11.87%
YoY- -43.13%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,789,982 1,829,261 1,950,285 2,204,529 1,868,064 1,825,203 1,868,568 -2.82%
PBT 100,493 102,281 107,284 128,599 107,400 128,522 155,932 -25.36%
Tax -20,941 -21,510 -24,867 -34,017 -32,756 -26,305 -28,462 -18.48%
NP 79,551 80,770 82,417 94,581 74,644 102,217 127,470 -26.95%
-
NP to SH 73,026 73,302 73,179 79,886 71,408 100,155 124,374 -29.85%
-
Tax Rate 20.84% 21.03% 23.18% 26.45% 30.50% 20.47% 18.25% -
Total Cost 1,710,431 1,748,490 1,867,867 2,109,948 1,793,420 1,722,986 1,741,098 -1.17%
-
Net Worth 654,144 622,748 612,442 612,336 586,341 589,003 576,712 8.75%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 654,144 622,748 612,442 612,336 586,341 589,003 576,712 8.75%
NOSH 527,535 523,317 523,454 523,364 523,519 540,370 544,068 -2.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.44% 4.42% 4.23% 4.29% 4.00% 5.60% 6.82% -
ROE 11.16% 11.77% 11.95% 13.05% 12.18% 17.00% 21.57% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 339.31 349.55 372.58 421.22 356.83 337.77 343.44 -0.80%
EPS 13.84 14.01 13.98 15.26 13.64 18.53 22.86 -28.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.19 1.17 1.17 1.12 1.09 1.06 11.01%
Adjusted Per Share Value based on latest NOSH - 523,186
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 31.22 31.90 34.01 38.45 32.58 31.83 32.59 -2.81%
EPS 1.27 1.28 1.28 1.39 1.25 1.75 2.17 -30.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1141 0.1086 0.1068 0.1068 0.1023 0.1027 0.1006 8.74%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.40 1.17 0.63 0.71 0.83 1.16 1.34 -
P/RPS 0.00 0.00 0.17 0.17 0.23 0.34 0.39 -
P/EPS 0.00 0.00 4.51 4.65 6.09 6.26 5.86 -
EY 0.00 0.00 22.19 21.50 16.43 15.98 17.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.17 0.54 0.61 0.74 1.06 1.26 7.26%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 26/05/09 26/02/09 27/11/08 26/08/08 29/05/08 -
Price 1.33 1.47 1.04 0.67 0.72 0.84 1.41 -
P/RPS 0.00 0.00 0.28 0.16 0.20 0.25 0.41 -
P/EPS 0.00 0.00 7.44 4.39 5.28 4.53 6.17 -
EY 0.00 0.00 13.44 22.78 18.94 22.06 16.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.47 0.89 0.57 0.64 0.77 1.33 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