[SUNWAY] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -8.4%
YoY- -41.16%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,589,879 1,789,982 1,829,261 1,950,285 2,204,529 1,868,064 1,825,203 26.19%
PBT 153,944 100,493 102,281 107,284 128,599 107,400 128,522 12.74%
Tax -33,894 -20,941 -21,510 -24,867 -34,017 -32,756 -26,305 18.35%
NP 120,050 79,551 80,770 82,417 94,581 74,644 102,217 11.28%
-
NP to SH 109,278 73,026 73,302 73,179 79,886 71,408 100,155 5.96%
-
Tax Rate 22.02% 20.84% 21.03% 23.18% 26.45% 30.50% 20.47% -
Total Cost 2,469,829 1,710,431 1,748,490 1,867,867 2,109,948 1,793,420 1,722,986 27.04%
-
Net Worth 685,665 654,144 622,748 612,442 612,336 586,341 589,003 10.63%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 12,052 - - - - - - -
Div Payout % 11.03% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 685,665 654,144 622,748 612,442 612,336 586,341 589,003 10.63%
NOSH 535,676 527,535 523,317 523,454 523,364 523,519 540,370 -0.57%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.64% 4.44% 4.42% 4.23% 4.29% 4.00% 5.60% -
ROE 15.94% 11.16% 11.77% 11.95% 13.05% 12.18% 17.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 483.48 339.31 349.55 372.58 421.22 356.83 337.77 26.92%
EPS 20.40 13.84 14.01 13.98 15.26 13.64 18.53 6.60%
DPS 2.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.24 1.19 1.17 1.17 1.12 1.09 11.27%
Adjusted Per Share Value based on latest NOSH - 523,648
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 45.17 31.22 31.90 34.01 38.45 32.58 31.83 26.20%
EPS 1.91 1.27 1.28 1.28 1.39 1.25 1.75 5.98%
DPS 0.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1196 0.1141 0.1086 0.1068 0.1068 0.1023 0.1027 10.65%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.27 1.40 1.17 0.63 0.71 0.83 1.16 -
P/RPS 0.00 0.00 0.00 0.17 0.17 0.23 0.34 -
P/EPS 0.00 0.00 0.00 4.51 4.65 6.09 6.26 -
EY 0.00 0.00 0.00 22.19 21.50 16.43 15.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.40 1.17 0.54 0.61 0.74 1.06 -4.44%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 25/08/09 26/05/09 26/02/09 27/11/08 26/08/08 -
Price 1.40 1.33 1.47 1.04 0.67 0.72 0.84 -
P/RPS 0.00 0.00 0.00 0.28 0.16 0.20 0.25 -
P/EPS 0.00 0.00 0.00 7.44 4.39 5.28 4.53 -
EY 0.00 0.00 0.00 13.44 22.78 18.94 22.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.33 1.47 0.89 0.57 0.64 0.77 25.99%

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