[SUNWAY] YoY Annualized 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- 0.17%
YoY- -26.81%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 31/12/06 31/12/05 CAGR
Revenue 3,621,708 3,672,552 2,021,700 1,829,261 1,797,952 0 -
PBT 556,092 452,452 219,176 102,281 69,926 0 -
Tax -97,670 -41,976 -31,042 -21,510 -17,914 0 -
NP 458,422 410,476 188,134 80,770 52,012 0 -
-
NP to SH 437,564 353,408 177,010 73,302 43,562 0 -
-
Tax Rate 17.56% 9.28% 14.16% 21.03% 25.62% - -
Total Cost 3,163,286 3,262,076 1,833,566 1,748,490 1,745,940 0 -
-
Net Worth 3,243,607 2,792,104 812,977 622,748 545,876 0 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 31/12/06 31/12/05 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 31/12/06 31/12/05 CAGR
Net Worth 3,243,607 2,792,104 812,977 622,748 545,876 0 -
NOSH 1,292,274 1,292,640 576,579 523,317 540,471 0 -
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 31/12/06 31/12/05 CAGR
NP Margin 12.66% 11.18% 9.31% 4.42% 2.89% 0.00% -
ROE 13.49% 12.66% 21.77% 11.77% 7.98% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 31/12/06 31/12/05 CAGR
RPS 280.26 284.11 350.64 349.55 332.66 0.00 -
EPS 33.86 27.34 30.70 14.01 8.06 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 2.16 1.41 1.19 1.01 0.00 -
Adjusted Per Share Value based on latest NOSH - 522,954
30/06/12 30/06/11 30/06/10 30/06/09 31/12/06 31/12/05 CAGR
RPS 63.16 64.05 35.26 31.90 31.36 0.00 -
EPS 7.63 6.16 3.09 1.28 0.76 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5657 0.4869 0.1418 0.1086 0.0952 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 31/12/06 31/12/05 CAGR
Date 29/06/12 19/01/11 30/06/10 30/06/09 29/12/06 30/12/05 -
Price 2.30 2.33 1.50 1.17 0.41 0.43 -
P/RPS 0.82 0.82 0.43 0.00 0.12 0.00 -
P/EPS 6.79 8.52 4.89 0.00 5.09 0.00 -
EY 14.72 11.73 20.47 0.00 19.66 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.08 1.06 1.17 0.41 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 31/12/06 31/12/05 CAGR
Date 28/08/12 25/08/11 24/08/10 25/08/09 28/02/07 - -
Price 2.25 2.29 1.64 1.47 0.57 0.00 -
P/RPS 0.80 0.81 0.47 0.00 0.17 0.00 -
P/EPS 6.65 8.38 5.34 0.00 7.07 0.00 -
EY 15.05 11.94 18.72 0.00 14.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.06 1.16 1.47 0.56 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