[SUNWAY] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 37.73%
YoY- -32.91%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 501,680 2,589,879 2,088,313 1,676,823 1,300,190 918,554 467,016 4.89%
PBT 50,357 153,944 117,242 93,758 71,523 53,583 26,850 52.14%
Tax -9,254 -33,894 -24,432 -19,718 -16,578 -14,174 -8,189 8.50%
NP 41,103 120,050 92,810 74,040 54,945 39,409 18,661 69.36%
-
NP to SH 39,893 109,278 85,197 67,194 48,786 33,286 17,852 71.00%
-
Tax Rate 18.38% 22.02% 20.84% 21.03% 23.18% 26.45% 30.50% -
Total Cost 460,577 2,469,829 1,995,503 1,602,783 1,245,245 879,145 448,355 1.81%
-
Net Worth 760,964 685,665 654,144 622,748 612,442 612,336 586,341 18.99%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 12,052 - - - - - -
Div Payout % - 11.03% - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 760,964 685,665 654,144 622,748 612,442 612,336 586,341 18.99%
NOSH 576,488 535,676 527,535 523,317 523,454 523,364 523,519 6.64%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.19% 4.64% 4.44% 4.42% 4.23% 4.29% 4.00% -
ROE 5.24% 15.94% 13.02% 10.79% 7.97% 5.44% 3.04% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 87.02 483.48 395.86 320.42 248.39 175.51 89.21 -1.64%
EPS 6.92 20.40 16.15 12.84 9.32 6.36 3.41 60.35%
DPS 0.00 2.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.28 1.24 1.19 1.17 1.17 1.12 11.58%
Adjusted Per Share Value based on latest NOSH - 522,954
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 8.75 45.17 36.42 29.24 22.67 16.02 8.14 4.94%
EPS 0.70 1.91 1.49 1.17 0.85 0.58 0.31 72.20%
DPS 0.00 0.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1327 0.1196 0.1141 0.1086 0.1068 0.1068 0.1023 18.95%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.49 1.27 1.40 1.17 0.63 0.71 0.83 -
P/RPS 1.71 0.00 0.00 0.00 0.25 0.40 0.93 50.14%
P/EPS 21.53 0.00 0.00 0.00 6.76 11.16 24.34 -7.85%
EY 4.64 0.00 0.00 0.00 14.79 8.96 4.11 8.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.99 1.40 1.17 0.54 0.61 0.74 32.64%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 24/02/10 24/11/09 25/08/09 26/05/09 26/02/09 27/11/08 -
Price 1.31 1.40 1.33 1.47 1.04 0.67 0.72 -
P/RPS 1.51 0.00 0.00 0.00 0.42 0.38 0.81 51.52%
P/EPS 18.93 0.00 0.00 0.00 11.16 10.53 21.11 -7.01%
EY 5.28 0.00 0.00 0.00 8.96 9.49 4.74 7.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.09 1.33 1.47 0.89 0.57 0.64 33.78%

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