[SUNWAY] QoQ Cumulative 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- 46.57%
YoY- -41.16%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative 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 2,088,313 1,676,823 1,300,190 918,554 467,016 1,825,203 26.19%
PBT 153,944 117,242 93,758 71,523 53,583 26,850 128,522 12.74%
Tax -33,894 -24,432 -19,718 -16,578 -14,174 -8,189 -26,305 18.35%
NP 120,050 92,810 74,040 54,945 39,409 18,661 102,217 11.28%
-
NP to SH 109,278 85,197 67,194 48,786 33,286 17,852 100,155 5.96%
-
Tax Rate 22.02% 20.84% 21.03% 23.18% 26.45% 30.50% 20.47% -
Total Cost 2,469,829 1,995,503 1,602,783 1,245,245 879,145 448,355 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% 13.02% 10.79% 7.97% 5.44% 3.04% 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 483.48 395.86 320.42 248.39 175.51 89.21 337.77 26.92%
EPS 20.40 16.15 12.84 9.32 6.36 3.41 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 36.42 29.24 22.67 16.02 8.14 31.83 26.20%
EPS 1.91 1.49 1.17 0.85 0.58 0.31 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 0.25 0.40 0.93 0.34 -
P/EPS 0.00 0.00 0.00 6.76 11.16 24.34 6.26 -
EY 0.00 0.00 0.00 14.79 8.96 4.11 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 0.42 0.38 0.81 0.25 -
P/EPS 0.00 0.00 0.00 11.16 10.53 21.11 4.53 -
EY 0.00 0.00 0.00 8.96 9.49 4.74 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