[SUNWAY] YoY Annualized 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- 11.87%
YoY- -43.13%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 CAGR
Revenue 2,204,529 1,868,064 2,134,214 1,868,568 1,825,203 45.43%
PBT 128,599 107,400 176,296 155,932 128,522 0.11%
Tax -34,017 -32,756 -29,889 -28,462 -26,305 66.53%
NP 94,581 74,644 146,407 127,470 102,217 -14.27%
-
NP to SH 79,886 71,408 140,467 124,374 100,155 -36.14%
-
Tax Rate 26.45% 30.50% 16.95% 18.25% 20.47% -
Total Cost 2,109,948 1,793,420 1,987,807 1,741,098 1,722,986 49.46%
-
Net Worth 612,336 586,341 577,113 576,712 589,003 8.01%
Dividend
31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 CAGR
Net Worth 612,336 586,341 577,113 576,712 589,003 8.01%
NOSH 523,364 523,519 544,446 544,068 540,370 -6.14%
Ratio Analysis
31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 CAGR
NP Margin 4.29% 4.00% 6.86% 6.82% 5.60% -
ROE 13.05% 12.18% 24.34% 21.57% 17.00% -
Per Share
31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 CAGR
RPS 421.22 356.83 392.00 343.44 337.77 54.95%
EPS 15.26 13.64 25.80 22.86 18.53 -31.96%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.12 1.06 1.06 1.09 15.08%
Adjusted Per Share Value based on latest NOSH - 523,186
31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 CAGR
RPS 38.45 32.58 37.22 32.59 31.83 45.47%
EPS 1.39 1.25 2.45 2.17 1.75 -36.67%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1068 0.1023 0.1006 0.1006 0.1027 8.07%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 CAGR
Date 31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 -
Price 0.71 0.83 1.84 1.34 1.16 -
P/RPS 0.17 0.23 0.47 0.39 0.34 -74.71%
P/EPS 4.65 6.09 7.13 5.86 6.26 -44.55%
EY 21.50 16.43 14.02 17.06 15.98 80.14%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.74 1.74 1.26 1.06 -66.58%
Price Multiplier on Announcement Date
31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 CAGR
Date 26/02/09 27/11/08 25/02/08 29/05/08 26/08/08 -
Price 0.67 0.72 1.33 1.41 0.84 -
P/RPS 0.16 0.20 0.34 0.41 0.25 -58.74%
P/EPS 4.39 5.28 5.16 6.17 4.53 -6.03%
EY 22.78 18.94 19.40 16.21 22.06 6.57%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 1.25 1.33 0.77 -44.93%

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