[SUNWAY] QoQ 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- -13.54%
YoY- -50.98%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
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 411,490 376,633 381,636 451,538 467,016 579,491 356,456 10.03%
PBT 23,484 22,235 17,940 26,733 26,850 24,567 30,498 -15.97%
Tax -4,714 -3,140 -2,404 -5,985 -8,189 -7,330 -6,521 -19.43%
NP 18,770 19,095 15,536 20,748 18,661 17,237 23,977 -15.04%
-
NP to SH 18,003 18,408 15,500 15,434 17,852 17,239 24,388 -18.30%
-
Tax Rate 20.07% 14.12% 13.40% 22.39% 30.50% 29.84% 21.38% -
Total Cost 392,720 357,538 366,100 430,790 448,355 562,254 332,479 11.72%
-
Net Worth 676,476 622,315 612,668 612,128 586,341 582,967 575,752 11.33%
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 676,476 622,315 612,668 612,128 586,341 582,967 575,752 11.33%
NOSH 545,545 522,954 523,648 523,186 523,519 529,970 543,162 0.29%
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 4.56% 5.07% 4.07% 4.59% 4.00% 2.97% 6.73% -
ROE 2.66% 2.96% 2.53% 2.52% 3.04% 2.96% 4.24% -
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 75.43 72.02 72.88 86.31 89.21 109.34 65.63 9.71%
EPS 3.30 3.52 2.96 2.95 3.41 3.29 4.49 -18.54%
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 1.10 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 7.18 6.57 6.66 7.87 8.14 10.11 6.22 10.03%
EPS 0.31 0.32 0.27 0.27 0.31 0.30 0.43 -19.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.118 0.1085 0.1068 0.1068 0.1023 0.1017 0.1004 11.35%
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 0.86 0.82 0.93 1.06 2.04 -
P/EPS 0.00 0.00 21.28 24.07 24.34 35.66 29.84 -
EY 0.00 0.00 4.70 4.15 4.11 2.80 3.35 -
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 1.05 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 1.43 0.78 0.81 0.77 2.15 -
P/EPS 0.00 0.00 35.14 22.71 21.11 25.82 31.40 -
EY 0.00 0.00 2.85 4.40 4.74 3.87 3.18 -
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 0.76 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