[SUNWAY] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 28.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,499,865 1,010,850 501,680 2,589,879 2,088,313 1,676,823 1,300,190 9.98%
PBT 170,627 109,588 50,357 153,944 117,242 93,758 71,523 78.44%
Tax -24,920 -15,521 -9,254 -33,894 -24,432 -19,718 -16,578 31.19%
NP 145,707 94,067 41,103 120,050 92,810 74,040 54,945 91.47%
-
NP to SH 136,999 88,505 39,893 109,278 85,197 67,194 48,786 98.91%
-
Tax Rate 14.60% 14.16% 18.38% 22.02% 20.84% 21.03% 23.18% -
Total Cost 1,354,158 916,783 460,577 2,469,829 1,995,503 1,602,783 1,245,245 5.74%
-
Net Worth 859,488 812,977 760,964 685,665 654,144 622,748 612,442 25.32%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 12,052 - - - -
Div Payout % - - - 11.03% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 859,488 812,977 760,964 685,665 654,144 622,748 612,442 25.32%
NOSH 576,837 576,579 576,488 535,676 527,535 523,317 523,454 6.68%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.71% 9.31% 8.19% 4.64% 4.44% 4.42% 4.23% -
ROE 15.94% 10.89% 5.24% 15.94% 13.02% 10.79% 7.97% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 260.01 175.32 87.02 483.48 395.86 320.42 248.39 3.09%
EPS 23.75 15.35 6.92 20.40 16.15 12.84 9.32 86.45%
DPS 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
NAPS 1.49 1.41 1.32 1.28 1.24 1.19 1.17 17.47%
Adjusted Per Share Value based on latest NOSH - 576,100
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 26.16 17.63 8.75 45.17 36.42 29.24 22.67 10.00%
EPS 2.39 1.54 0.70 1.91 1.49 1.17 0.85 99.08%
DPS 0.00 0.00 0.00 0.21 0.00 0.00 0.00 -
NAPS 0.1499 0.1418 0.1327 0.1196 0.1141 0.1086 0.1068 25.33%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.93 1.50 1.49 1.27 1.40 1.17 0.63 -
P/RPS 0.74 0.86 1.71 0.00 0.00 0.00 0.25 106.01%
P/EPS 8.13 9.77 21.53 0.00 0.00 0.00 6.76 13.07%
EY 12.31 10.23 4.64 0.00 0.00 0.00 14.79 -11.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.06 1.13 0.99 1.40 1.17 0.54 79.52%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 24/08/10 25/05/10 24/02/10 24/11/09 25/08/09 26/05/09 -
Price 2.25 1.64 1.31 1.40 1.33 1.47 1.04 -
P/RPS 0.87 0.94 1.51 0.00 0.00 0.00 0.42 62.42%
P/EPS 9.47 10.68 18.93 0.00 0.00 0.00 11.16 -10.36%
EY 10.56 9.36 5.28 0.00 0.00 0.00 8.96 11.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.16 0.99 1.09 1.33 1.47 0.89 42.20%

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