[SUNWAY] QoQ 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- 33.76%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 489,015 509,170 501,680 501,566 411,490 376,633 381,636 17.95%
PBT 61,039 59,231 50,357 36,702 23,484 22,235 17,940 126.04%
Tax -9,399 -6,267 -9,254 -9,462 -4,714 -3,140 -2,404 147.97%
NP 51,640 52,964 41,103 27,240 18,770 19,095 15,536 122.56%
-
NP to SH 48,494 48,612 39,893 24,081 18,003 18,408 15,500 113.76%
-
Tax Rate 15.40% 10.58% 18.38% 25.78% 20.07% 14.12% 13.40% -
Total Cost 437,375 456,206 460,577 474,326 392,720 357,538 366,100 12.57%
-
Net Worth 860,191 814,048 760,964 737,408 676,476 622,315 612,668 25.35%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 12,962 - - - -
Div Payout % - - - 53.83% - - - -
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 860,191 814,048 760,964 737,408 676,476 622,315 612,668 25.35%
NOSH 577,309 577,339 576,488 576,100 545,545 522,954 523,648 6.71%
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 10.56% 10.40% 8.19% 5.43% 4.56% 5.07% 4.07% -
ROE 5.64% 5.97% 5.24% 3.27% 2.66% 2.96% 2.53% -
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 84.71 88.19 87.02 87.06 75.43 72.02 72.88 10.53%
EPS 8.40 8.42 6.92 4.18 3.30 3.52 2.96 100.31%
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 7.86 8.18 8.06 8.06 6.61 6.05 6.13 18.00%
EPS 0.78 0.78 0.64 0.39 0.29 0.30 0.25 113.37%
DPS 0.00 0.00 0.00 0.21 0.00 0.00 0.00 -
NAPS 0.1382 0.1308 0.1223 0.1185 0.1087 0.10 0.0985 25.30%
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 2.28 1.70 1.71 0.00 0.00 0.00 0.86 91.44%
P/EPS 22.98 17.81 21.53 0.00 0.00 0.00 21.28 5.25%
EY 4.35 5.61 4.64 0.00 0.00 0.00 4.70 -5.02%
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 2.66 1.86 1.51 0.00 0.00 0.00 1.43 51.19%
P/EPS 26.79 19.48 18.93 0.00 0.00 0.00 35.14 -16.53%
EY 3.73 5.13 5.28 0.00 0.00 0.00 2.85 19.62%
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